Income statement with variances
Prepare an income statement through gross profit for Bellingham Company for the month ending March 31 using the variance data from Brief Exercises 1, 2, 3, and 4. Assume Bellingham sold 15,000 units at $172 per unit.
Income statement with variances:
The financial statement which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement. In the income statement with variances, the balance of each variances account indicates the favorable and unfavorable variance at the end of the period.
Gross Profit:
Gross Profit is the difference between the net sales, and the cost of goods sold. Gross profit usually appears on the income statement of the company.
To prepare: An income statement through gross profit for the month ended March 31.
Answer to Problem 22.6BE
The income statement through gross profit for the month ended March 31 for Company B is as follows:
Company B Income statement through gross profit For the month ended March 31 | |||
Sales
|
2,580,000 | ||
Less: Cost of goods sold- at standards (1) | 1,463,625 | ||
Gross profit- at standards | 1,116,375 | ||
Unfavorable $ (a) | Favorable $ (b) |
||
Less: Variances adjustments to gross profit at standards | |||
Direct materials price (5) | 9,000 | ||
Direct materials quantity (6) | (5,625) | ||
Direct labor rate (8) | (9,270) | ||
Direct labor time (9) | 36,000 | ||
Factory overhead controllable (11) | (1,230) | ||
Factory overhead volume (12) | (2,300) | ||
Net variances from standard cost – unfavorable (a) – (b) | 26,575 | ||
Gross-profit | 1,089,800 |
Table (1)
Explanation of Solution
Working notes:
To determine the cost of goods sold-at standards:
Determine the direct materials:
Determine the direct labor:
Determine the direct labor:
The direct materials price variance is determined as follows:
The direct materials quantity variance is determined as follows:
Determine the standard direct labor hours:
The direct labor rate variance is determined as follows:
The direct labor time variance is determined as follows:
Determine the standard direct labor hours:
Determine the variable factory overhead controllable variance.
The fixed factory overhead volume variance is determined as follows:
Standard hours for actual units produced are determined as follows:
Therefore the gross profit for Company B is $1,089,800.
Want to see more full solutions like this?
Chapter 22 Solutions
Financial & Managerial Accounting
- Proved correct answer accountingarrow_forwardAt the beginning of the year, Dow inventory of $200,000. During th purchased goods costing $800,000 reported ending inventory of $ $1,050,000, their cost of goods sol must be............... The Stacy Company makes and sells R. Budgeted sales for April are $3 budgeted at 30% of sales dollars. If is budgeted at $40,000, the administrative expenses are: -$133,333 - $60,000 - $102,000 - $78,000. CALIN CORPORATION HAS TOTAL CURRENT ASSETS OF $61 $230,000, TOTAL STOCKHOLDERS EQUITY OF $1,183,000, TO $958,000, TOTAL ASSETS OF $1,573,000, AND TOTAL LIABILI THE COMPANY'S WORKING CAPITAL ISarrow_forwardPlease help accounting questionarrow_forward
- Managerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College PubFinancial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,Principles of Accounting Volume 2AccountingISBN:9781947172609Author:OpenStaxPublisher:OpenStax College
- Principles of Cost AccountingAccountingISBN:9781305087408Author:Edward J. Vanderbeck, Maria R. MitchellPublisher:Cengage LearningCornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage LearningManagerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage Learning