Draft an income statement using full costing

Question

Want to see more full solutions like this?

Answer 1

Question

Chapter 18, Problem 45E

1.

To determine

Draft an income statement using full costing

1.

Expert Solution

Explanation of Solution

Statement of income statement under full cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		24,000
Cost of goods produced (2)	600,000		600,000
Available for sale	600,000		624,000
Less: Ending inventory	24,000(3)		-
Cost of goods sold		576,000		624,000
Gross margin		744,000		806,000
Less: Selling and administrative cost
Variable (4)	12,000		13,000
Fixed	500	12,500	500	13,500
Operating income		731,500		792,500

Table (1)

Therefore, the operating income for the prior year is $731,500 and for the current year is $792,500 respectively

Working notes:

1) Calculate the amount of sales:

For prior year

Sales=(Units×(Selling price per unit))=(24,000×$55)=$1,320,000

For current year:

Sales=(Units×(Selling price per unit))=(26,000×$55)=$1,430,000

2) Calculate the amount of cost of goods sold:

For prior year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

For current year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

3) Calculate the ending inventory:

For the prior period:

Ending inventory=(Units×cost per unit)=(1,000×$24)=$24,000

4) Calculate the variable cost:

For prior period:

Variable cost=(Units×(Variable cost per unit))=($24,000×$0.5)=$12,000

For current period:

Variable cost=(Units×(Variable cost per unit))=($26,000×$0.5)=$13,000

2.

To determine

Draft an income statement under variable costing.

2.

Expert Solution

Explanation of Solution

Statement of income statement under variable cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		16,000
Cost of goods produced (5)	400,000		400,000
Available for sale	400,000		416,000
Less: Ending inventory	16,000(6)		-
Cost of goods sold	384,000		416,000
Plus: Variable selling (4)	12,000	396,000	13,000	429,000
Contribution Margin		924,000		1,001,000
Less: Fixed manufacturing cost	200,000		200,000
Fixed selling costs	500	200,500	500	200,500
Operating income		723,500		800,500

Table (2)

Therefore, the operating income for the prior year is $723,500 and for the current year is $800,500 respectively.

Working notes:

5) Calculate the cost of goods sold:

For prior period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

For current period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

6) Calculate the closing inventory:

For prior period:

Closing inventory=(Units×Cost per unit)=(1,000×$16)=$16,000

3.

To determine

Prepare reconciliation statement showing the difference in operating income.

3.

Expert Solution

Explanation of Solution

Statement of reconciliation showing the difference in operating income:

Particulars	Prior year	Current year
Change in inventory (a)	1,000	(1,000)
Fixed overhead rate (b)	$8.00	$8.00
Difference in operating income (a x b)	$8,000	($8,000)

Table (3)

Therefore, the change in operating income for the prior year is $8,000 increase and for the current year is $8,000 decrease.

An increase in inventory units shows the income of full costing higher than the variable costing, since there is excess of fixed cost in inventory than the previous year.

When the inventory unit decreases, the operating income of variable costing is higher than full costing. Here, as the inventory decreases the operating income for variable costing is higher than the full costing.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Students have asked these similar questions

Mercury Ltd. has a debt-to-equity ratio of 0.60. Its total shareholders' equity is $3 million, and current liabilities total $950,000. How much long-term debt is outstanding? A. $500,000 B. $800,000 C. $850,000 D. $250,000

Please give me true answer this financial accounting question

Thor Computer Systems Inc. maintains office equipment under contract. The contracts are for labour only; customers must reimburse Thor for parts. Thor's rate schedule follows: One year Two years Three years Photocopies $220 $400 $620 Fax machine 175 340 440 Thor's 2026 sales of maintenance agreements is set out below: One year Two years Three years Photocopies 20 12 30 Fax machine 24 20 30 Required What amount of revenue will Thor recognize for the year ended December 31, 2026? What amount of deferred revenue will Thor report as a current liability on December 31, 2026? What amount of deferred revenue will Thor report as a non-current liability on December 31, 2026?

Answer 2

Question

Chapter 18, Problem 45E

1.

To determine

Draft an income statement using full costing

1.

Expert Solution

Explanation of Solution

Statement of income statement under full cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		24,000
Cost of goods produced (2)	600,000		600,000
Available for sale	600,000		624,000
Less: Ending inventory	24,000(3)		-
Cost of goods sold		576,000		624,000
Gross margin		744,000		806,000
Less: Selling and administrative cost
Variable (4)	12,000		13,000
Fixed	500	12,500	500	13,500
Operating income		731,500		792,500

Table (1)

Therefore, the operating income for the prior year is $731,500 and for the current year is $792,500 respectively

Working notes:

1) Calculate the amount of sales:

For prior year

Sales=(Units×(Selling price per unit))=(24,000×$55)=$1,320,000

For current year:

Sales=(Units×(Selling price per unit))=(26,000×$55)=$1,430,000

2) Calculate the amount of cost of goods sold:

For prior year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

For current year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

3) Calculate the ending inventory:

For the prior period:

Ending inventory=(Units×cost per unit)=(1,000×$24)=$24,000

4) Calculate the variable cost:

For prior period:

Variable cost=(Units×(Variable cost per unit))=($24,000×$0.5)=$12,000

For current period:

Variable cost=(Units×(Variable cost per unit))=($26,000×$0.5)=$13,000

2.

To determine

Draft an income statement under variable costing.

2.

Expert Solution

Explanation of Solution

Statement of income statement under variable cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		16,000
Cost of goods produced (5)	400,000		400,000
Available for sale	400,000		416,000
Less: Ending inventory	16,000(6)		-
Cost of goods sold	384,000		416,000
Plus: Variable selling (4)	12,000	396,000	13,000	429,000
Contribution Margin		924,000		1,001,000
Less: Fixed manufacturing cost	200,000		200,000
Fixed selling costs	500	200,500	500	200,500
Operating income		723,500		800,500

Table (2)

Therefore, the operating income for the prior year is $723,500 and for the current year is $800,500 respectively.

Working notes:

5) Calculate the cost of goods sold:

For prior period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

For current period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

6) Calculate the closing inventory:

For prior period:

Closing inventory=(Units×Cost per unit)=(1,000×$16)=$16,000

3.

To determine

Prepare reconciliation statement showing the difference in operating income.

3.

Expert Solution

Explanation of Solution

Statement of reconciliation showing the difference in operating income:

Particulars	Prior year	Current year
Change in inventory (a)	1,000	(1,000)
Fixed overhead rate (b)	$8.00	$8.00
Difference in operating income (a x b)	$8,000	($8,000)

Table (3)

Therefore, the change in operating income for the prior year is $8,000 increase and for the current year is $8,000 decrease.

An increase in inventory units shows the income of full costing higher than the variable costing, since there is excess of fixed cost in inventory than the previous year.

When the inventory unit decreases, the operating income of variable costing is higher than full costing. Here, as the inventory decreases the operating income for variable costing is higher than the full costing.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 3

Question

Chapter 18, Problem 45E

1.

To determine

Draft an income statement using full costing

1.

Expert Solution

Explanation of Solution

Statement of income statement under full cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		24,000
Cost of goods produced (2)	600,000		600,000
Available for sale	600,000		624,000
Less: Ending inventory	24,000(3)		-
Cost of goods sold		576,000		624,000
Gross margin		744,000		806,000
Less: Selling and administrative cost
Variable (4)	12,000		13,000
Fixed	500	12,500	500	13,500
Operating income		731,500		792,500

Table (1)

Therefore, the operating income for the prior year is $731,500 and for the current year is $792,500 respectively

Working notes:

1) Calculate the amount of sales:

For prior year

Sales=(Units×(Selling price per unit))=(24,000×$55)=$1,320,000

For current year:

Sales=(Units×(Selling price per unit))=(26,000×$55)=$1,430,000

2) Calculate the amount of cost of goods sold:

For prior year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

For current year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

3) Calculate the ending inventory:

For the prior period:

Ending inventory=(Units×cost per unit)=(1,000×$24)=$24,000

4) Calculate the variable cost:

For prior period:

Variable cost=(Units×(Variable cost per unit))=($24,000×$0.5)=$12,000

For current period:

Variable cost=(Units×(Variable cost per unit))=($26,000×$0.5)=$13,000

2.

To determine

Draft an income statement under variable costing.

2.

Expert Solution

Explanation of Solution

Statement of income statement under variable cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		16,000
Cost of goods produced (5)	400,000		400,000
Available for sale	400,000		416,000
Less: Ending inventory	16,000(6)		-
Cost of goods sold	384,000		416,000
Plus: Variable selling (4)	12,000	396,000	13,000	429,000
Contribution Margin		924,000		1,001,000
Less: Fixed manufacturing cost	200,000		200,000
Fixed selling costs	500	200,500	500	200,500
Operating income		723,500		800,500

Table (2)

Therefore, the operating income for the prior year is $723,500 and for the current year is $800,500 respectively.

Working notes:

5) Calculate the cost of goods sold:

For prior period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

For current period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

6) Calculate the closing inventory:

For prior period:

Closing inventory=(Units×Cost per unit)=(1,000×$16)=$16,000

3.

To determine

Prepare reconciliation statement showing the difference in operating income.

3.

Expert Solution

Explanation of Solution

Statement of reconciliation showing the difference in operating income:

Particulars	Prior year	Current year
Change in inventory (a)	1,000	(1,000)
Fixed overhead rate (b)	$8.00	$8.00
Difference in operating income (a x b)	$8,000	($8,000)

Table (3)

Therefore, the change in operating income for the prior year is $8,000 increase and for the current year is $8,000 decrease.

An increase in inventory units shows the income of full costing higher than the variable costing, since there is excess of fixed cost in inventory than the previous year.

When the inventory unit decreases, the operating income of variable costing is higher than full costing. Here, as the inventory decreases the operating income for variable costing is higher than the full costing.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 4

Question

Chapter 18, Problem 45E

1.

To determine

Draft an income statement using full costing

1.

Expert Solution

Explanation of Solution

Statement of income statement under full cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		24,000
Cost of goods produced (2)	600,000		600,000
Available for sale	600,000		624,000
Less: Ending inventory	24,000(3)		-
Cost of goods sold		576,000		624,000
Gross margin		744,000		806,000
Less: Selling and administrative cost
Variable (4)	12,000		13,000
Fixed	500	12,500	500	13,500
Operating income		731,500		792,500

Table (1)

Therefore, the operating income for the prior year is $731,500 and for the current year is $792,500 respectively

Working notes:

1) Calculate the amount of sales:

For prior year

Sales=(Units×(Selling price per unit))=(24,000×$55)=$1,320,000

For current year:

Sales=(Units×(Selling price per unit))=(26,000×$55)=$1,430,000

2) Calculate the amount of cost of goods sold:

For prior year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

For current year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

3) Calculate the ending inventory:

For the prior period:

Ending inventory=(Units×cost per unit)=(1,000×$24)=$24,000

4) Calculate the variable cost:

For prior period:

Variable cost=(Units×(Variable cost per unit))=($24,000×$0.5)=$12,000

For current period:

Variable cost=(Units×(Variable cost per unit))=($26,000×$0.5)=$13,000

2.

To determine

Draft an income statement under variable costing.

2.

Expert Solution

Explanation of Solution

Statement of income statement under variable cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		16,000
Cost of goods produced (5)	400,000		400,000
Available for sale	400,000		416,000
Less: Ending inventory	16,000(6)		-
Cost of goods sold	384,000		416,000
Plus: Variable selling (4)	12,000	396,000	13,000	429,000
Contribution Margin		924,000		1,001,000
Less: Fixed manufacturing cost	200,000		200,000
Fixed selling costs	500	200,500	500	200,500
Operating income		723,500		800,500

Table (2)

Therefore, the operating income for the prior year is $723,500 and for the current year is $800,500 respectively.

Working notes:

5) Calculate the cost of goods sold:

For prior period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

For current period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

6) Calculate the closing inventory:

For prior period:

Closing inventory=(Units×Cost per unit)=(1,000×$16)=$16,000

3.

To determine

Prepare reconciliation statement showing the difference in operating income.

3.

Expert Solution

Explanation of Solution

Statement of reconciliation showing the difference in operating income:

Particulars	Prior year	Current year
Change in inventory (a)	1,000	(1,000)
Fixed overhead rate (b)	$8.00	$8.00
Difference in operating income (a x b)	$8,000	($8,000)

Table (3)

Therefore, the change in operating income for the prior year is $8,000 increase and for the current year is $8,000 decrease.

An increase in inventory units shows the income of full costing higher than the variable costing, since there is excess of fixed cost in inventory than the previous year.

When the inventory unit decreases, the operating income of variable costing is higher than full costing. Here, as the inventory decreases the operating income for variable costing is higher than the full costing.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Answer 5

Chapter 18, Problem 45E

1.

To determine

Draft an income statement using full costing

1.

Expert Solution

Explanation of Solution

Statement of income statement under full cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		24,000
Cost of goods produced (2)	600,000		600,000
Available for sale	600,000		624,000
Less: Ending inventory	24,000(3)		-
Cost of goods sold		576,000		624,000
Gross margin		744,000		806,000
Less: Selling and administrative cost
Variable (4)	12,000		13,000
Fixed	500	12,500	500	13,500
Operating income		731,500		792,500

Table (1)

Therefore, the operating income for the prior year is $731,500 and for the current year is $792,500 respectively

Working notes:

1) Calculate the amount of sales:

For prior year

Sales=(Units×(Selling price per unit))=(24,000×$55)=$1,320,000

For current year:

Sales=(Units×(Selling price per unit))=(26,000×$55)=$1,430,000

2) Calculate the amount of cost of goods sold:

For prior year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

For current year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

3) Calculate the ending inventory:

For the prior period:

Ending inventory=(Units×cost per unit)=(1,000×$24)=$24,000

4) Calculate the variable cost:

For prior period:

Variable cost=(Units×(Variable cost per unit))=($24,000×$0.5)=$12,000

For current period:

Variable cost=(Units×(Variable cost per unit))=($26,000×$0.5)=$13,000

2.

To determine

Draft an income statement under variable costing.

2.

Expert Solution

Explanation of Solution

Statement of income statement under variable cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		16,000
Cost of goods produced (5)	400,000		400,000
Available for sale	400,000		416,000
Less: Ending inventory	16,000(6)		-
Cost of goods sold	384,000		416,000
Plus: Variable selling (4)	12,000	396,000	13,000	429,000
Contribution Margin		924,000		1,001,000
Less: Fixed manufacturing cost	200,000		200,000
Fixed selling costs	500	200,500	500	200,500
Operating income		723,500		800,500

Table (2)

Therefore, the operating income for the prior year is $723,500 and for the current year is $800,500 respectively.

Working notes:

5) Calculate the cost of goods sold:

For prior period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

For current period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

6) Calculate the closing inventory:

For prior period:

Closing inventory=(Units×Cost per unit)=(1,000×$16)=$16,000

3.

To determine

Prepare reconciliation statement showing the difference in operating income.

3.

Expert Solution

Explanation of Solution

Statement of reconciliation showing the difference in operating income:

Particulars	Prior year	Current year
Change in inventory (a)	1,000	(1,000)
Fixed overhead rate (b)	$8.00	$8.00
Difference in operating income (a x b)	$8,000	($8,000)

Table (3)

Therefore, the change in operating income for the prior year is $8,000 increase and for the current year is $8,000 decrease.

An increase in inventory units shows the income of full costing higher than the variable costing, since there is excess of fixed cost in inventory than the previous year.

When the inventory unit decreases, the operating income of variable costing is higher than full costing. Here, as the inventory decreases the operating income for variable costing is higher than the full costing.

Answer 6

Chapter 18, Problem 45E

1.

To determine

Draft an income statement using full costing

1.

Expert Solution

Explanation of Solution

Statement of income statement under full cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		24,000
Cost of goods produced (2)	600,000		600,000
Available for sale	600,000		624,000
Less: Ending inventory	24,000(3)		-
Cost of goods sold		576,000		624,000
Gross margin		744,000		806,000
Less: Selling and administrative cost
Variable (4)	12,000		13,000
Fixed	500	12,500	500	13,500
Operating income		731,500		792,500

Table (1)

Therefore, the operating income for the prior year is $731,500 and for the current year is $792,500 respectively

Working notes:

1) Calculate the amount of sales:

For prior year

Sales=(Units×(Selling price per unit))=(24,000×$55)=$1,320,000

For current year:

Sales=(Units×(Selling price per unit))=(26,000×$55)=$1,430,000

2) Calculate the amount of cost of goods sold:

For prior year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

For current year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

3) Calculate the ending inventory:

For the prior period:

Ending inventory=(Units×cost per unit)=(1,000×$24)=$24,000

4) Calculate the variable cost:

For prior period:

Variable cost=(Units×(Variable cost per unit))=($24,000×$0.5)=$12,000

For current period:

Variable cost=(Units×(Variable cost per unit))=($26,000×$0.5)=$13,000

Answer 7

Chapter 18, Problem 45E

1.

To determine

Draft an income statement using full costing

Answer 8

1.

Expert Solution

Explanation of Solution

Statement of income statement under full cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		24,000
Cost of goods produced (2)	600,000		600,000
Available for sale	600,000		624,000
Less: Ending inventory	24,000(3)		-
Cost of goods sold		576,000		624,000
Gross margin		744,000		806,000
Less: Selling and administrative cost
Variable (4)	12,000		13,000
Fixed	500	12,500	500	13,500
Operating income		731,500		792,500

Table (1)

Therefore, the operating income for the prior year is $731,500 and for the current year is $792,500 respectively

Working notes:

1) Calculate the amount of sales:

For prior year

Sales=(Units×(Selling price per unit))=(24,000×$55)=$1,320,000

For current year:

Sales=(Units×(Selling price per unit))=(26,000×$55)=$1,430,000

2) Calculate the amount of cost of goods sold:

For prior year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

For current year:

Cost of goods sold=[(Production×Variable cost)+Fixed cost]=[(25,000×$16)+$200,000]=$600,000

3) Calculate the ending inventory:

For the prior period:

Ending inventory=(Units×cost per unit)=(1,000×$24)=$24,000

4) Calculate the variable cost:

For prior period:

Variable cost=(Units×(Variable cost per unit))=($24,000×$0.5)=$12,000

For current period:

Variable cost=(Units×(Variable cost per unit))=($26,000×$0.5)=$13,000

Answer 9

1.

Expert Solution

Answer 10

1.

Expert Solution

Answer 11

Expert Solution

Answer 12

2.

To determine

Draft an income statement under variable costing.

2.

Expert Solution

Explanation of Solution

Statement of income statement under variable cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		16,000
Cost of goods produced (5)	400,000		400,000
Available for sale	400,000		416,000
Less: Ending inventory	16,000(6)		-
Cost of goods sold	384,000		416,000
Plus: Variable selling (4)	12,000	396,000	13,000	429,000
Contribution Margin		924,000		1,001,000
Less: Fixed manufacturing cost	200,000		200,000
Fixed selling costs	500	200,500	500	200,500
Operating income		723,500		800,500

Table (2)

Therefore, the operating income for the prior year is $723,500 and for the current year is $800,500 respectively.

Working notes:

5) Calculate the cost of goods sold:

For prior period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

For current period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

6) Calculate the closing inventory:

For prior period:

Closing inventory=(Units×Cost per unit)=(1,000×$16)=$16,000

Answer 13

2.

To determine

Draft an income statement under variable costing.

Answer 14

2.

Expert Solution

Explanation of Solution

Statement of income statement under variable cost method:

Particulars	Prior year		Current year
	Amount ($)	Amount ($)	Amount ($)	Amount ($)
Sales (1)		1,320,000		1,430,000
Less: Cost of goods sold
Beginning inventory	-		16,000
Cost of goods produced (5)	400,000		400,000
Available for sale	400,000		416,000
Less: Ending inventory	16,000(6)		-
Cost of goods sold	384,000		416,000
Plus: Variable selling (4)	12,000	396,000	13,000	429,000
Contribution Margin		924,000		1,001,000
Less: Fixed manufacturing cost	200,000		200,000
Fixed selling costs	500	200,500	500	200,500
Operating income		723,500		800,500

Table (2)

Therefore, the operating income for the prior year is $723,500 and for the current year is $800,500 respectively.

Working notes:

5) Calculate the cost of goods sold:

For prior period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

For current period:

Cost of goods sold=(Production×Variable cost)=(25,000×$16)=$400,000

6) Calculate the closing inventory:

For prior period:

Closing inventory=(Units×Cost per unit)=(1,000×$16)=$16,000

Answer 15

2.

Expert Solution

Answer 16

2.

Expert Solution

Answer 17

Expert Solution

Answer 18

3.

To determine

Prepare reconciliation statement showing the difference in operating income.

3.

Expert Solution

Explanation of Solution

Statement of reconciliation showing the difference in operating income:

Particulars	Prior year	Current year
Change in inventory (a)	1,000	(1,000)
Fixed overhead rate (b)	$8.00	$8.00
Difference in operating income (a x b)	$8,000	($8,000)

Table (3)

Therefore, the change in operating income for the prior year is $8,000 increase and for the current year is $8,000 decrease.

An increase in inventory units shows the income of full costing higher than the variable costing, since there is excess of fixed cost in inventory than the previous year.

When the inventory unit decreases, the operating income of variable costing is higher than full costing. Here, as the inventory decreases the operating income for variable costing is higher than the full costing.

Answer 19

3.

To determine

Prepare reconciliation statement showing the difference in operating income.

Answer 20

3.

Expert Solution

Explanation of Solution

Statement of reconciliation showing the difference in operating income:

Particulars	Prior year	Current year
Change in inventory (a)	1,000	(1,000)
Fixed overhead rate (b)	$8.00	$8.00
Difference in operating income (a x b)	$8,000	($8,000)

Table (3)

Therefore, the change in operating income for the prior year is $8,000 increase and for the current year is $8,000 decrease.

An increase in inventory units shows the income of full costing higher than the variable costing, since there is excess of fixed cost in inventory than the previous year.

When the inventory unit decreases, the operating income of variable costing is higher than full costing. Here, as the inventory decreases the operating income for variable costing is higher than the full costing.