12-17 JV Company begins its operations....
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||
Income Statement (Absorption Costing) | |||||
Sales | 80,000 Units * $ 7 | $ 560,000 | |||
Less: Cost of Goods Sold | |||||
Opening Inventory | $ - | ||||
Add: Cost of Goods Manufactured | Working-1 | $ 450,000 | |||
Cost of Goods Available for Sale | $ 450,000 | ||||
Less: Closing Inventory | 20000 Units*$4.5 | $ -90,000 | $-360,000 | ||
Gross Profit | $ 200,000 | ||||
Less: Selling and Administrative Expense | |||||
Variable | 0.50*80000 | $ 40,000 | |||
Fixed | $ 80,000 | $-120,000 | |||
Net Operating Income | $ 80,000 | ||||
Working-1 | |||||
Cost of Goods Manufactured: | |||||
Raw Material | 1.50*100000 | $ 150,000 | |||
Direct Labor | 1.00*100000 | $ 100,000 | |||
Variable Factory Overhead | 0.50*100000 | $ 50,000 | |||
Fixed Factory Overhead | $ 150,000 | ||||
Cost of Goods Manufactured | $ 450,000 | ||||
No of Units Produced | 100000 Units | ||||
Cost of Goods Manufactured per unit | 450000/100000 | $ 4.50 | |||
Income Statement (Variable Costing) | |||||
Sales | 80,000 Units * $ 7 | $ 560,000 | |||
Less: Variable Cost of Goods Sold | |||||
Opening Inventory | $ - | ||||
Add: Variable Cost of Goods Manufactured | 100000*(1.50+1+0.5) | $ 300,000 | |||
Variable Cost of Goods Available for Sale | $ 300,000 | ||||
Less: Closing Inventory | 20000*(1.50+1+0.5) | $ -60,000 | $-240,000 | ||
Gross Contribution Margin | $ 320,000 | ||||
Less: Variable Selling and Administrative Expense | 80000*0.5 | $ -40,000 | |||
Contribution Margin | $ 280,000 | ||||
Less: Fixed Expense | |||||
Fixed Factory Overhead | $ 150,000 | ||||
Fixed Selling and Administrative Expense | $ 80,000 | $-230,000 | |||
Net Operating Income | $ 50,000 | ||||
Income Statement (Throughput Costing) | |||||
Sales | 80,000 Units * $ 7 | $ 560,000 | |||
Less: Cost of Goods Sold | |||||
Opening Inventory | $ - | ||||
Add: Cost of Goods Manufactured | 100000 Units*$1.5 | $ 150,000 | |||
Cost of Goods Available for Sale | $ 150,000 | ||||
Less: Closing Inventory | 20000 Units*$1.5 | $ -30,000 | $-120,000 | ||
Throughput Contribution | $ 440,000 | ||||
Less: Other Cost | |||||
Direct Labor | 100000 Units*$1 | $ 100,000 | |||
Variable Factory Overhead | 100000 Units*$0.5 | $ 50,000 | |||
Fixed Factory Overhead | $ 150,000 | ||||
Variable Selling and Administrative Expense | 80000 Units*$0.5 | $ 40,000 | |||
Fixed Selling and Administrative Expense | $ 80,000 | $-420,000 | |||
Net Operating Income | $ 20,000 |
12-17 JV Company begins its operations.... unit sold were $11.75 each, and the fixed manuractu Midway...
12-17 JV Company began its operations... unit sold were $11.75 each, and the fixed manuractu Midway incurred fixed selling costs, primarily for advertising and sales ma of $250,000. A commission of 10% on sales is paid to sales persons, and di costs averaging $2.00 per unit were incurred. 200,000, stribution Required: Prepare, in good form, a variable costing income statement for Midway for the 20x1 12-17 Absorption Costing, Variable Costing and Throughput Costing JV Company began its operations on January...
A Company manufactures one product that is sold for $79 per unit. The following information pertains to the company's first year of operations in which I produced 50,000 units and sold 45,000 units. Variable costs per unit: Manufacturing Direct materials $ 29 Direct labour 16 Variable manufacturing overhead 2 Variable selling and administrative 4 Fixed costs per year: Fixed manufacturing overhead 800,000 Fixed selling and administrative expenses $ 516,000 1. What is the company's total contribution margin under variable costing?...
Problem 7. Hanks Corporation produces a single product. Operating data for the company and its absorption costing income statements for the last two years are presented below Units in beginning inventory Units produced Units sold Year Year 2 0 1,000 9,0009,000 8,000 10,000 YearYear 2 $80,000 $100,000 48,000 60,000 32,000 40,000 Selling and administrative expenses 28,000 30,000 S4,000 $10,000 Sales Cost of goods sold Gross margin Net operating income Variable manufacturing costs are $4 per unit. Fixed manufacturing overhead was...
Trez Company began operations this year. During this first year, the company produced 100,000 units and sold 80,000 units. The absorption costing income statement for this year follows. Sales (80,000 units × $40 per unit) $ 3,200,000 Cost of goods sold Beginning inventory $ 0 Cost of goods manufactured (100,000 units × $20 per unit) 2,000,000 Cost of goods available for sale 2,000,000 Ending inventory (20,000 × $20) 400,000 Cost of goods sold 1,600,000 Gross margin 1,600,000 Selling and administrative...
Navaroli Company began operations in January 5, 2018. Cost and sales information for its first two calendar years of operations are summarized below: Manufacturing costs Production and sales data Direct Materials $80 per unit Units produced, 2018 200,000 units Direct Labor $120 per unit Units sold, 2018 140,000 units Factory Overhead costs: 2018 ending inventory 60,000 units Variable $30 per unit Units produced, 2019 80,000 units Fixed per year $14,000,000 Units sold, 2019 140,000 units Selling & Administrative...
Sims Company, a manufacturer of tablet computers, began operations on January 1, 2017. Its cost and sales information for this year follows. $40 per unit $60 per unit $3,000,000 $7,000,000 Manufacturing costs Direct materials Direct labor. Overhead costs for the year Variable overhead Fixed overhead ... Selling and administrative costs for the year Variable. Fixed Production and sales for the year Units produced Units sold ... Sales price per unit $770,000 $4,250,000 100,000 units 70,000 units $350 per unit 1....
Trez Company began operations this year. During this first year, the company produced 100,000 units and sold 80.000 units. The absorption costing Income statement for this year follows Sales (80,000 units 550 per unit) $4,000,000 Cost of goods sold Beginning inventory $ e Cost of goods manufactured (100,000 units * $38 per unit) 3, eee,eee Cost of goods available for sale 3,600,000 Ending inventory (20,000 $30) 600,000 Cost of goods sold 2,480,ce Gross margin 1,680,000 Selling and administrative expenses 560,...
Actual costs for a company for the past 2 years were as follows: Direct materials $9.00 per unit Direct labour $8.00 per unit Variable overhead $4.00 per unit Variable selling and admin $3.00 per unit Fixed overhead $80,000 Fixed selling and admin $315,000 During the year, 50,000 units were produced and 47,000 units were sold. There were 3000 units in beginning inventory. a) What is the difference between absorption and variable net income? If absorption net income is $100,000 variable...
Sims Company, a manufacturer of tablet computers, began operations on January 1, 2017. Its cost and sales information for this year follows. 40 per unit 60 per unit Manufacturing costs Direct materials Direct labor Overhead costs for the year Variable overhead Pixed overhead Selling and administrative costs for the year Variable Fixed Production and sales for the year Units produced Units sold Sales price per unit $2,100,000 $8,400,000 $ 725,000 $4,250,000 105,000 units 75,000 unita 350 per unit 1. Prepare...
Sims Company, a manufacturer of tablet computers, began operations on January 1, 2017. Its cost and sales information for this year follows. 30 per unit se per unit $2.000.000 $8,000,000 Manufacturing costs Direct materials Direct labor Overhead costs for the year Variable overhead Fixed overhead Selling and administrative costs for the year Variable Fixed Production and sales for the year Units produced Units sold Sales price per unit $750,000 $4,250,000 100,000 units 70,000 units 350 per unit 1. Prepare an...