Question
1. Prepare income statements for entertain Me in January, February, and March 2020 under throughput costing. 2. Contrast the results in requirement 1 with the
1. | Prepare income statements for entertain Me in January, February, and March 2020 under throughput costing. |
2. | Contrast the results in requirement 1 with the operating income results under variable costing and absorption costing. |
3. | Give one motivation for Entertain Me to adopt throughput costing. |
Data table
Dialog content starts
| January | February | March |
Unit data: | |||
Beginning inventory | 0 | 150 | 150 |
Production | 1,500 | 1,400 | 1,520 |
Sales | 1,350 | 1,400 | 1,530 |
Variable costs: |
|
| |
Manufacturing cost per unit produced | $1,000 | $1,000 | $1,000 |
Operating (marketing) cost per unit sold | $800 | $800 | $800 |
Fixed costs: |
|
|
|
Manufacturing costs | $525,000 | $525,000 | $525,000 |
Operating (marketing) costs | $130,000 | $130,000 | $130,000 |
The variable manufacturing costs per unit of EntertainMe Corporation are as follows Data table
Dialog content starts
| January | February | March |
Direct material cost per unit | $525 | $525 | $525 |
Direct manufacturing labor cost per unit | 200 | 200 | 200 |
Manufacturing overhead cost per unit | 275 | 275 | 275 |
$1,000 | $1,000 | $1,000 |
Entertainme prepared the following income statements under variable costing and absorption costing.
January 2020 | February 2020 | March 2020 | ||||||
Revenues | $4,455,000 | $4,620,000 | $5,049,000 | |||||
Variable costs: | ||||||||
Beginning inventory | $0 | $150,000 | $150,000 | |||||
Variable manufacturing costs | 1,500,000 | 1,400,000 | 1,520,000 | |||||
Cost of goods available for sale | 1,500,000 | 1,550,000 | 1,670,000 | |||||
Less: | Ending inventory | (150,000) | (150,000) | (140,000) | ||||
Variable cost of goods sold | 1,350,000 | 1,400,000 | 1,530,000 | |||||
Variable operating costs | 1,080,000 | 1,120,000 | 1,224,000 | |||||
Total variable costs | 2,430,000 | 2,520,000 | 2,754,000 | |||||
Contribution margin | 2,025,000 | 2,100,000 | 2,295,000 |
Fixed costs: | ||||||||
Fixed manufacturing costs | 525,000 | 525,000 | 525,000 | |||||
Fixed operating costs | 130,000 | 130,000 | 130,000 | |||||
Total fixed costs | 655,000 | 655,000 | 655,000 | |||||
Operating income | $1,370,000 | $1,445,000 | $1,640,000 |
Absorption costing income statement
Dialog content starts
|
|
| January 2020 | February 2020 | March 2020 | ||||||
Revenues | $4,455,000 | $4,620,000 | $5,049,000 | ||||||||
Cost of goods sold: | |||||||||||
Beginning inventory | $0 | $202,500 | $202,500 | ||||||||
Variable manufacturing costs | 1,500,000 | 1,400,000 | 1,520,000 | ||||||||
Allocated fixed manufacturing costs | 525,000 | 490,000 | 532,000 | ||||||||
Cost of goods available for sale | 2,025,000 | 2,092,500 | 2,254,500 | ||||||||
Less: | Ending inventory | (202,500) | (202,500) | (189,000) | |||||||
Adj. for production-volume variance | 0 |
| 35,000 | U | (7,000) | F | |||||
Cost of goods sold |
| 1,822,500 | 1,925,000 | 2,058,500 | |||||||
Gross margin | 2,632,500 | 2,695,000 | 2,990,500 |
Operating costs: | |||||||||||
Variable operating costs | 1,080,000 | 1,120,000 | 1,224,000 | ||||||||
Fixed operating costs | 130,000 | 130,000 | 130,000 | ||||||||
Total operating costs |
| 1,210,000 |
| 1,250,000 |
| 1,354,000 | |||||
Operating income | $1,422,500 | $1,445,000 | $1,636,500 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started