In: Accounting
Using Variable Costing to prepare an Income Statement and using the same method to calculate the Unit Production Cost.
Product Cost (Unit)
|
|
Variable Manufacturing Cost
|
$9
|
Variable Selling Expense
|
$3
|
Unit Product Cost
|
$12
|
ReVitalAde
|
||
Income Statement (Variable Costing)
|
||
Month ended April 30
|
||
Sales Revenue
|
|
$348,000
|
Less: Variable Expenses
|
|
|
Variable Manufacturing Expenses
|
$108,000
|
|
Variable Selling Expenses
|
$36,000
|
$144,000
|
Contribution
|
|
$204,000
|
Less: Fixed Expenses
|
|
|
Fixed Manufacturing Expenses
|
$91,000
|
|
Fixed Selling Expenses
|
$9,000
|
$100,000
|
Operating Income
|
|
$104,000
|
The Net Operating Income is $104,000.
The Cost per Unit comes to $10 and the cost of the Ending Inventory is $12,000.