In: Accounting
Absorption and Variable Costing Income Statements
During the first month of operations ended July 31, YoSan Inc. manufactured 9,200 flat panel televisions, of which 8,600 were sold. Operating data for the month are summarized as follows:
Sales | $1,548,000 | |
Manufacturing costs: | ||
Direct materials | $782,000 | |
Direct labor | 230,000 | |
Variable manufacturing cost | 202,400 | |
Fixed manufacturing cost | 101,200 | 1,315,600 |
Selling and administrative expenses: | ||
Variable | $120,400 | |
Fixed | 55,400 | 175,800 |
Required:
1. Prepare an income statement based on the absorption costing concept.
YoSan Inc. | ||
Absorption Costing Income Statement | ||
For the Month Ended July 31 | ||
Sales | $fill in the blank 3cabcef7c03c065_2 | |
Cost of goods sold: | ||
Cost of goods manufactured | $fill in the blank 3cabcef7c03c065_4 | |
Inventory, July 31 | fill in the blank 3cabcef7c03c065_6 | |
Total cost of goods sold | fill in the blank 3cabcef7c03c065_8 | |
Gross profit | $fill in the blank 3cabcef7c03c065_10 | |
Selling and administrative expenses | fill in the blank 3cabcef7c03c065_12 | |
Income from operations | $fill in the blank 3cabcef7c03c065_14 |
Feedback
1. Sales - (cost of goods manufactured - ending inventory*) =
Gross profit; gross profit - selling and administrative expenses =
income from operations
*(Manufactured Units - Sold units) x (total manufacturing
costs/manufactured units)
Learning Objective 1 and Learning Objective 2.
2. Prepare an income statement based on the variable costing concept.
YoSan Inc. | ||
Variable Costing Income Statement | ||
For the Month Ended July 31 | ||
Sales | $fill in the blank c9363200df8dfa4_2 | |
Variable cost of goods sold: | ||
Variable cost of goods manufactured | $fill in the blank c9363200df8dfa4_4 | |
Inventory, July 31 | fill in the blank c9363200df8dfa4_6 | |
Total variable cost of goods sold | fill in the blank c9363200df8dfa4_8 | |
Manufacturing margin | $fill in the blank c9363200df8dfa4_10 | |
Variable selling and administrative expenses | fill in the blank c9363200df8dfa4_12 | |
Contribution margin | $fill in the blank c9363200df8dfa4_14 | |
Fixed costs: | ||
Fixed manufacturing costs | $fill in the blank c9363200df8dfa4_16 | |
Fixed selling and administrative expenses | fill in the blank c9363200df8dfa4_18 | |
Total fixed costs | fill in the blank c9363200df8dfa4_20 | |
Income from operations | $fill in the blank c9363200df8dfa4_22 |