In: Accounting
A manufacturing company that produces a single product has provided the following data concerning its most recent month of operations:
Selling price -------------------------------------- $140
Units in beginning inventory ----------------- 0
Units produced ---------------------------------- 1,200
Units sold ----------------------------------------- 800
Units in ending inventory --------------------- 400
Variable costs per unit:
Direct materials ------------------------------- $25
Direct labor ------------------------------------ $41
Variable manufacturing overhead ------- $6
Variable selling and administrative ------ $6
Fixed costs:
Fixed manufacturing overhead ----------- $24,000
Fixed selling and administrative ---------- 12,000
What is the net operating income for the month under variable costing?
a. |
$21,600 |
|
b. |
($15,200) |
|
c. |
$8,000 |
|
d. |
$13,600 |
Ans. | Detemination of Unit Product Cost (Under Variable Costing): | |||||
Particulars | Amt.($) | |||||
Direct Material | 25 | |||||
Direct Labor | 41 | |||||
Variable Manuf. Overhead | 6 | |||||
Cost per unit | $ 72 | |||||
Income Statement under Variable Costing | ||||||
Particulars | Amt.($) | Amt.($) | ||||
Sales (800 x $140) | $ 112,000 | |||||
Variable Cost of Goods sold: | ||||||
Beginning Inventory | - | |||||
Production cost (1,200 units x $72) | $ 86,400 | |||||
Cost of Goods available for sale | 86,400 | |||||
Ending Inventory (400 units x $72) | 28,800 | 57,600 | ||||
Gross conttribution margin | 54,400 | |||||
Variable Selling and administrative expenses(800 units x $6) | 4,800 | |||||
Contribution Margin | 49,600 | |||||
Less: Fixed cost | ||||||
Manufacturing Overhead | 24,000 | |||||
Selling and administrative | 12,000 | 36,000 | ||||
Net Operating Income | $ 18,400 |