Estimated Income Statements, using Absorption and Variable Costing Prior to the first month of operations ending October 31, Marshall Inc. estimated the following operating results: Sales (40,000 × $90) $3,600,000 Manufacturing costs (40,000 units): Direct materials 1,440,000 Direct labor 480,000 Variable factory overhead 240,000 Fixed factory overhead 120,000 Fixed selling and administrative expenses 75,000 Variable selling and administrative expenses 200,000 The company is evaluating a proposal to manufacture 50,000 units instead of 40,000 units, thus creating an ending inventory of 10,000 units. Manufacturing the additional units will not change sales, unit variable factory overhead costs, total fixed factory overhead cost, or total selling and administrative expenses. a. 1. Prepare an estimated income statement, comparing operating results if 40,000 and 50,000 units are manufactured in the absorption costing format. If an amount box does not require an entry leave it blank.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

Please solve for B.

Estimated Income Statements, using Absorption and Variable Costing
Prior to the first month of operations ending October 31, Marshall Inc. estimated the following operating results:
Sales (40,000 × $90)
$3,600,000
Manufacturing costs (40,000 units):
Direct materials
1,440,000
Direct labor
480,000
Variable factory overhead
240,000
Fixed factory overhead
120,000
Fixed selling and administrative expenses
75,000
Variable selling and administrative expenses
200,000
The company is evaluating a proposal to manufacture 50,000 units instead of 40,000 units, thus creating an ending inventory
of 10,000 units. Manufacturing the additional units will not change sales, unit variable factory overhead costs, total fixed
factory overhead cost, or total selling and administrative expenses.
a. 1. Prepare an estimated income statement, comparing operating results if 40,000 and 50,000 units are manufactured in
the absorption costing format. If an amount box does not require an entry leave it blank.
Marshall Inc.
Absorption Costing Income Statement
For the Month Ending October 31
40,000 Units Manufactured
50,000 Units Manufactured
Sales v
3,600,000
$4
3,600,000
Cost of goods sold:
Cost of goods manufactured v
2,280,000
2,820,000
Inventory, October 31 V
564,000
Total cost of goods sold v
2,280,000
2,256,000
Gross profit
1,320,000
24
1,344,000
Selling and administrative expenses
275,000
275,000
Operating income v
1,045,000
1,069,000
Transcribed Image Text:Estimated Income Statements, using Absorption and Variable Costing Prior to the first month of operations ending October 31, Marshall Inc. estimated the following operating results: Sales (40,000 × $90) $3,600,000 Manufacturing costs (40,000 units): Direct materials 1,440,000 Direct labor 480,000 Variable factory overhead 240,000 Fixed factory overhead 120,000 Fixed selling and administrative expenses 75,000 Variable selling and administrative expenses 200,000 The company is evaluating a proposal to manufacture 50,000 units instead of 40,000 units, thus creating an ending inventory of 10,000 units. Manufacturing the additional units will not change sales, unit variable factory overhead costs, total fixed factory overhead cost, or total selling and administrative expenses. a. 1. Prepare an estimated income statement, comparing operating results if 40,000 and 50,000 units are manufactured in the absorption costing format. If an amount box does not require an entry leave it blank. Marshall Inc. Absorption Costing Income Statement For the Month Ending October 31 40,000 Units Manufactured 50,000 Units Manufactured Sales v 3,600,000 $4 3,600,000 Cost of goods sold: Cost of goods manufactured v 2,280,000 2,820,000 Inventory, October 31 V 564,000 Total cost of goods sold v 2,280,000 2,256,000 Gross profit 1,320,000 24 1,344,000 Selling and administrative expenses 275,000 275,000 Operating income v 1,045,000 1,069,000
a. 2. Prepare an estimated income statement, comparing operating results if 40,000 and 50,000 units are manufactured in
the variable costing format. If an amount box does not require an entry leave it blank.
Marshall Inc.
Variable Costing Income Statement
For the Month Ending October 31
40,000 Units Manufactured
50,000 Units Manufactured
Sales v
$
Variable cost of goods sold:
Variable cost of goods manufactured:
$
Inventory, October 31 v
Total variable cost of goods sold v
%24
$
Manufacturing margin v
%2$
%4
Variable selling and administrative expenses v
Contribution margin v
$
Fixed costs:
Fixed factory overhead v
$
Fixed selling and administrative expenses
Total fixed costs
Operating income v
$4
Feedback
b. What is the reason for the difference in operating income reported for the two levels of production by the absorption
costing income statement?
The increase in income from operations under absorption costing is caused by the allocation of fixed factory v
overhead
cost over a larger v
number of units. Thus, the cost of goods sold is less v . The difference can also be explained by
the amount of fixed factory v
overhead cost included in the ending v
inventory.
Transcribed Image Text:a. 2. Prepare an estimated income statement, comparing operating results if 40,000 and 50,000 units are manufactured in the variable costing format. If an amount box does not require an entry leave it blank. Marshall Inc. Variable Costing Income Statement For the Month Ending October 31 40,000 Units Manufactured 50,000 Units Manufactured Sales v $ Variable cost of goods sold: Variable cost of goods manufactured: $ Inventory, October 31 v Total variable cost of goods sold v %24 $ Manufacturing margin v %2$ %4 Variable selling and administrative expenses v Contribution margin v $ Fixed costs: Fixed factory overhead v $ Fixed selling and administrative expenses Total fixed costs Operating income v $4 Feedback b. What is the reason for the difference in operating income reported for the two levels of production by the absorption costing income statement? The increase in income from operations under absorption costing is caused by the allocation of fixed factory v overhead cost over a larger v number of units. Thus, the cost of goods sold is less v . The difference can also be explained by the amount of fixed factory v overhead cost included in the ending v inventory.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Techniques of Time Value Of Money
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education