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.
Explanation of Solution
The income statement through gross profit for the month ended March 31 for Company LB is as follows:
Company LB Income statement through gross profit For the month ended March 31,2016 |
|||
Sales
|
$1,000,000 | ||
Less: Cost of goods sold- at standards (1) | 675,200 | ||
Gross- profit- at standards | $324,800 | ||
Unfavorable $ (a) | Favorable $ (b) |
||
Less: Variances adjustments to gross profit at standards | |||
Direct materials price (5) | 2,050 | ||
Direct materials quantity (6) | (4,000) | ||
Direct labor rate (8) | (6,700) | ||
Direct labor time (9) | (21,000) | ||
Factory overhead controllable (11) | (3,240) | ||
Factory overhead volume (12) | (480) | ||
Net variances from |
(33,370) | ||
Gross-profit | $291,430 |
Table (1)
Working notes:
To determine the cost of goods sold-at standards:
Determine the direct materials:
Determine the direct labor:
Determine the factory overheads:
The direct materials price variance is determined as follows:
The direct materials quantity variance is determined as follows:
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 LB is $291,430.
Want to see more full solutions like this?
Chapter 22 Solutions
Bundle: Financial & Managerial Accounting, 13th + CengageNOWv2, 2 terms (12 months) Printed Access Card
- Sulert, Inc., produces and sells gel-filled ice packs. Sulerts performance report for April follows: Required: 1. Calculate the contribution margin variance and the contribution margin volume variance. 2. Calculate the market share variance and the market size variance. (CMA adapted)arrow_forwardDickinsen Company gathered the following data for December: Planned Actual Sales price per unit Number of units of sales $5.80 x 820,000 $4,756,000 $6.00 x 805,000 $4,830,000 Total sales a. Compute the revenue price variance. b. Compute the revenue volume variance. c. Compute the total revenue variance.arrow_forwardPrepare an income statement through gross profit for Bellingham Company for the month ending March 31. For those boxes in which you must enter subtractive or negative numbers use a minus sign. If an amount box does not require an entry, leave it blank: Income statement with variances The following data is provided for Bellingham Company: DATA Standard pounds per unit 2.5 Standard price per pound $3.90 Actual quantity of pounds used 34,000 Units produced (sold) 19,000 Actual price per pound $4.15 Standard direct labor hours per unit 3.0 Standard hourly rate $19.55 Actual labor hours used 63,200 Actual hourly rate $19.40 Standard variable overhead cost per unit per direct labor hour $0.80 Actual variable factory overhead $36,790 Standard fixed overhead cost per unit per direct labor hour $1.05 Practical capacity 45,000 Selling price $168 Please avoid solution in handwritten thank youarrow_forward
- S1: Cost price variance is computed by deducting cost of sales this year at last year's cost price from cost of sales this year. S2: Sales this year at last year's price is the same as sales last year at this year's quantity. A. both are true C. S1 is true D. S2 is true B. both are falsearrow_forwardWoodruff Flowering Plants provides the following information for the month of May: Actual Sales in units Contribution margin per unit For May, Woodruff will report a(n) OA. favorable sales - mix variance B. favorable market share variance OC. unfavorable market share variance D. unfavorable sales - mix variance Fuchsia 21,000 $22 Dogwood 4.500 $19 C Fuchsia Budget 18,000 $23 Dogwood 3,200 $18arrow_forward1. This year’s total sales of Yui Inc. are P4,600,000. The following variances are determined: · Sales Price Variance – 750,000 favorable · Cost Price Variance – 100,000 unfavorable · Sales Volume Variance – 150,000 unfavorable Using horizontal analysis, determine the percentage change from the prior year's total sales to the current year's total sales. 2. The income statement of Petra Inc. in 2022 reflects a net Income of P2,050,000. The dividend policy of the company is to pay an annual cash dividend of P2 per share to common stock regardless of the market price of the share. If the dividend yield determined for the last day of 2022 is 20%, how much is the fair value of the share? (per share)arrow_forward
- The income data of SB Kopi for the years 200B and 200A are as follows: 200B 200A Variance Sales 276,000.00 204,000.00 72,000.00 F Cost of Sales 151,800.00 122,400.00 29,400.00 U Gross Profit 124,200.00 81,600.00 42,600.00 Question: If the sales price in 200B is approximately 20% higher that the sales price in 200A, the P72,000 increase in sales may be analyzed into: Sales Price Variance Sales Volume Variance a 46,000 favorable 26,000 unfavorable b 46,000 unfavorable 26,000 favorable c 26,000 favorable 46,000 favorable d 46,000 favorable 26,000 favorable Group of answer choices B A C D Question: The 29,400 increase in cost of sales may be analyzed into: Cost Volume Variance Cost Price Variance a 15,000 favorable…arrow_forwardThe income data of SB Kopi for the years 200B and 200A are as follows: 200B 200A Variance Sales 276,000.00 204,000.00 72,000.00 F Cost of Sales 151,800.00 122,400.00 29,400.00 U Gross Profit 124,200.00 81,600.00 42,600.00 Question: the 200B cost price is higher (lower) than the 200A cost price by: (12.745%) (10%) 10% 12.745%arrow_forwardThe following data are the actual results for AAA Company for the month of May: The overhead efficiency variance is ________. a. P3,000 Favorable b. P3,000 Unfavorable c. P5,400 Favorable d. P5,400 Unfavorablearrow_forward
- 8. GP Variance Analysis with Complete Information Nacho Chips Company prepared the following budgetary information for July 2021: Sales (12,000 units) Cost of Goods Sold Gross Profit In July, actual operations resulted in the production and sale of 13,000 units which were sold for a selling price of P 34 per unit. The unit cost of goods sold increased by P 3. REQUIRED: 1. Overall GP variance 2. Sales price variance 3. Sales volume variance 4. Cost price variance 5. Cost volume variance P 432,000 288.000 P 144,000 9. GP Variance Analysis with Incomplete Information Chix Pesto Company has requested you to determine the cause of the difference between its 2020 and 2021 gross profit based on the following data: 1. Overall GP variance 2. Price factor 3. Cost factor 4. Volume factor 2020 P 200,000 120,000 P 80,000 Sales Cost of Goods Sold Gross Profit No additional data was made available except that unit sales increased by 20% in 2021. REQUIRED: 2021 P 252,000 180,000 P 72,000arrow_forwardRevenue variances Rockport Industries Inc. gathered the following data for March: Sales price per unit Number of units of sales Total sales Planned $150 x 12,500 Actual $144 x 12,900 $1,875,000 $1,857,600 Enter a favorable variance as a negative number using a minus sign and an unfavorable variance as a positive number. a. Compute the revenue price variance. b. Compute the revenue volume variance. $ c. Compute the total revenue variance.arrow_forwardProblem 17-55 (Algo) Derive Amounts for Profit Variance Analysis (LO 17-6) Classics, Ltd., details cars. Classics wants to compare this quarter's results with those for last quarter, which is belleved to be typical for operations. Assume that the following information is provided. Last Quarter 510 $87,210 28,620 This Quarter 663 $70, 200 34,020 Number of detailings Revenues Variable costs Contribution margini $58,590 $36, 180 Required: a. Compute the flexible budget and sales activity varlance and prepare a profit varlance analysis. (Hint Use last quarter as the master budget and this quarter as "actual.") b. What impact did the changes in number of detallings and average revenues (L.e., sales price) have on Classics, Ltd.s contributlon margin? Complete this questlon by entering your answers In the tabs below. Required A Required B Compute the flexible budget and sales activity variance and prepare a profit variance analysis. (Hint: Use last quarter as the master budget and this q…arrow_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,Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage Learning