Assignment # 4
Chapter 6: Variable Costing and Segment Reporting
(a) Prepare an income statement using full costing.
Vice Versa Ventures
Income Statement for the
Year Ended 20XX
$ $
Sales (17000*$35) 595,000
Opening Inventory 0
Add: Cost of Goods Manufactured (20,000*($5+5+2+8)) 400,000
Less: Ending Inventory (60,000)
Cost of Goods Sold (340,000)
Gross Profit 255,000
Less Other Expenses
Selling and Administrative Expense (80,000+(17,000*3)) (131,000)
Net Operating Income 124,000
(b) Prepare an income statement using variable costing.
Vice Versa Ventures
Income Statement for the
Year Ended 20XX
$ $
Sales (17000*$35) 595,000
Opening Inventory 0
Add: Variable Cost of Goods Manufactured 400,000
(20,000*($5+5+2))
Less: Ending Inventory (3000*(5+5+2)) (36,000)
Variable Cost of Goods Sold 204,000
Add: Variable Selling and Administrative Expense 51,000
(17000*3)
Total Variable Cost (255,000)
Contribution Margin 340,000
Fixed Expenses:
Fixed Manufacturing Overheads 160,000
Fixed Selling and Administrative Expense 80,000
Total Fixed Expenses (240,000)
Net Operating Income 100,000