Columbia Corporation produces a single product. The company's variable costing income statement for November appears below:
| Columbia Corporation |
| Income Statement |
| For the Month ended November 30 |
| Sales ($20 per unit) | $ | 858,000 |
| Variable expenses: | | |
| Variable cost of goods sold | | 514,800 |
| Variable selling expense | | 128,700 |
| Total variable expenses | | 643,500 |
| Contribution margin | | 214,500 |
| Fixed expenses: | | |
| Manufacturing | | 105,870 |
| Selling and administrative | | 70,580 |
| Total fixed expenses | | 176,450 |
| Net operating income | $ | 38,050 |
|
During November, 35,290 units were manufactured and 8,290 units were in beginning inventory. Variable production costs have remained constant on a per unit basis over the past several months.
Under absorption costing, for November the company would report a:
Garrison 16e Rechecks 2018-06-22
Explanation
Units sold = $858,000 ÷ $20 per unit = 42,900 units
| | |
| Variable cost of goods sold ($514,800 ÷ 42,900 units) | $ | 12 |
| Fixed manufacturing overhead cost ($105,870 ÷ 35,290 units) | | 3 |
| Absorption costing unit product cost | $ | 15 |
|
| | |
| Sales ($20 per unit × 42,900 units) | $ | 858,000 |
| Cost of goods sold ($15 per unit × 42,900 units) | | 643,500 |
| Gross margin | | 214,500 |
| Selling and administrative expenses ($128,700 + $70,580) | | 199,280 |
| Net operating income | $ | 15,220 |
|