Answer:
a. $77
b. $101
c.Income statement for the month using the contribution format and the variable costing method.
Sales ( $122 × 8,200) 1,000,400
Less Cost of Sales
Opening Stock 0
Add Cost of Goods Manufactured (8,300× $77) 639,100
Less Closing stock ( 100 × $77) (7,700) (631,400)
Contribution 369,000
Less Expenses
Fixed manufacturing overhead ($199,200)
Variable selling and administrative ($7×8,200) (57,400)
Fixed selling and administrative ($106,600)
Net Income / (Loss) 5,800
d.Income statement for the month using the absorption costing method.
Sales ( $122 × 8,200) 1,000,400
Less Cost of Sales
Opening Stock 0
Add Cost of Goods Manufactured (8,300× $101) 838,300
Less Closing stock ( 100 × $101) (10,100) (828,200)
Contribution 172,200
Less Expenses
Variable selling and administrative ($7×8,200) (57,400)
Fixed selling and administrative ($106,600)
Net Income / (Loss) 8,200
e.Reconcile the variable costing and absorption costing operating incomes for the month
Absorption Costing Net Profit 8,200
Add Fixed Costs in Opening Stock 0
Less Fixed Costs in Closing Stock (100 × $24) (2,400)
Variable Costing Net Profit 5,800
Explanation:
Product Cost (Variable Costing) = All Variable Manufacturing Costs
= $27 + $46 + $4
= $77
Product Cost (Absorption Costing) = All Variable Manufacturing Costs + All Fixed Manufacturing Costs
= $77 + ($199,200/8,300)
= $77 + $24
= $101
Income Statements
Non Manufacturing Costs are treated as a Periodic Cost in Absorption Costing Income Statement
Whilst Both Fixed Manufacturing Costs and Non Manufacturing Costs are treated as a Periodic Cost in Variable Costing Income Statement.
Reconciliation
The difference in Profit is due to Fixed Cost component absorbed in Absorption Costing.
