Income statement with variances
Prepare an income statement through gross profit for Dvorak Company for the month ended July 31 using the variance data in Practice Exercises 25-1B through 23-4B. Assume that Dvorak sold 1,000 units at $90 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 July 31.
Explanation of Solution
The income statement through gross profit for the month ended July 31 for Company D is as follows:
Company D Income statement through gross profit For the month ended July 31 | |||
Sales
| 90,000 | ||
Less: Cost of goods sold- at standards (1) | 69,500 | ||
Gross profit- at standards | 20,500 | ||
Unfavorable $ (a) |
Favorable $ (b) | ||
Less: Variances adjustments to gross profit at standards | |||
Direct materials price (5) | 2,250 | ||
Direct materials quantity (6) | (1,250) | ||
Direct labor rate (8) | (1,400) | ||
Direct labor time (9) | (3,400) | ||
Factory overhead controllable (11) | (200) | ||
Factory overhead volume (12) | 300 | ||
Net variances from standard cost – unfavorable (a) – (b) | 3,700 | ||
Gross-profit | 24,200 |
Table (1)
Working notes:
To determine the cost of goods sold-at standards:
(1)
Determine the direct materials:
(2)
Determine the direct labor:
(3)
Determine the direct labor:
(4)
The direct materials price variance is determined as follows:
(5)
The direct materials quantity variance is determined as follows:
(6)
Determine the standard direct labor hours:
(7)
The direct labor rate variance is determined as follows:
(8)
The direct labor time variance is determined as follows:
(9)
Determine the standard direct labor hours:
(10)
Determine the variable factory overhead controllable variance.
(11)
The fixed factory overhead volume variance is determined as follows:
(12)
Standard hours for actual units produced are determined as follows:
(13)
Therefore the gross profit for Company D is $24,200.
Want to see more full solutions like this?
Chapter 23 Solutions
Bundle: Accounting, 27th + Working Papers, Chapters 1-17
- Income statement indicating standard cost variances The following data were taken from the records of Griggs Company for December: Prepare an income statement for presentation to management.arrow_forwardDickinsen Company gathered the following data for December: a.Compute the revenue price variance. b.Compute the revenue volume variance. c.Compute the total revenue variance.arrow_forwardEllis Companys labor information for September is as follows: A. Compute the standard direct labor rate per hour. B. Compute the direct labor time variance. C. Compute the standard direct labor rate if the direct labor rate variance was $2,712.30 (unfavorable).arrow_forward
- Prepare 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_forwardIncome Statement Prepare an income statement through gross profit for Venneman Company for the month ended March 31. Refer to the lists of Labels and Amount Descriptions for the exact wording of text entries. Enter all amounts as positive numbers except favorable variances. Use a minus sign to indicate favorable variances. A colon (:) will automatically appear for you if it is required. Instructions Venneman Company Venneman Company produces a product that requires 3.5 standard pounds per unit. The standard price is $5.10 per Income Statement Through Gross Profit pound. The company produced 14,000 units that required 48,000 pounds, which were purchased at $5.40 per pound. The (Label) product also requires 4 standard hours per unit at a standard hourly rate of $12 per hour. The 14,000 units required 58,000 hours at an hourly rate of $11.85 per hour. In addition, the standard variable overhead cost per unit is $0.80 per 1 hour and the actual variable factory overhead was $46, 100.…arrow_forwardFlight Café Planning Budget For the Month Ended July 31 Budgeted meals (g) Revenue ($4.30g) Expenses: Raw materials ($2.30g) Wages and salaries ($6,100 + $0.20g) Utilities ($1,800 + $0.05g) Facility rent ($3,200) Insurance ($2,600) Miscellaneous ($600 + $0.10g) Total expense Net operating income In July, 21,000 meals were actually served. The company's flexible budget for this level of activity appears below: Flight Café Flexible Budget For the Month Ended July 31 Budgeted meals (g) Revenue ($4.30g) Expenses: Raw materials ($2.30g) Wages and salaries ($6,100+ $0.20g) Utilities ($1,800+ $0.05g) Facility rent ($3,200) Insurance ($2,600) Miscellaneous ($600 + $0.10g) Total expense Net operating income Required: 20,000 $ 86,000 46,000 10,100 2,800 3,200 2,600 2,600 67,300 $ 18,700 21,000 $ 90,300 48,300 10,300 2,850 3,200 2,600 2,700 69,950 $ 20,350arrow_forward
- The 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_forward1. Complete the following cost variance report for July. Springsteen Company investigates all variances greater than $5,000 or 5%.arrow_forwardArchoid's Flowering Plants provides the following information for the month of May: Actual Sales in units Contribution margin per unit For May, the company will report a(n). A. unfavorable sales - mix variance B. unfavorable market-share variance C. favorable market-share variance D. favorable sales-mix variance Tulips 4,420 $15 Geraniums Tulips Budget 4,200 $19 (Round any intermediary calculations two decimal places.) 4,950 $10 Geraniums 3,300 $22arrow_forward
- Revenue 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_forwardComplete this question by entering your answers in the tabs below. Required 1 Required 2 Calculate the activity variances for March. (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.) FAB Corporation Activity Variances For the Month Ended March 31 $ 20,440 Utilities Maintenance Supplies Indirect labor Depreciation Totalarrow_forwardQuilcene Oysteria farms and sells oysters in the Pacific Northwest. The company harvested and sold 7,400 pounds of oysters in August. The company's flexible budget for August appears below: Quilcene Oysteria Flexible Budget For the Month Ended August 31 Actual pounds (q) 7,400 Revenue ($4.10q) Expenses: Packing supplies ($0.25q) Oyster bed maintenance ($3,400) Wages and salaries ($2, 100 + $0.45q) Shipping ($0.65q) Utilities ($1, 290) Other ($450 + $0.01g) Total expense $ 30, 340 1, 850 3,400 5,430 4,810 1, 290 524 17,304 $ 13,036 Net operating income The actual results for August appear below: Quilcene Oysteria Income Statement For the Month Ended August 31 Actual pounds 7,400 Revenue $27,500 Expenses: Packing supplies Oyster bed maintenance Wages and salaries Shipping Utilities 2,020 3, 260 5,840 4,540 1, 100 1,144 17,904 Other Total expense Net operating income $9,596arrow_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