Acctg 7 Additional Exercises 12
Acctg 7 Additional Exercises 12
EXERCISE 2
ABC COMPANY
INCOME STATEMENT
Sales ₱ 256,000.00
Less: Cost of Sales
Variable Manufacturing Cost 96,000.00
Less: *Inventory, end 19,200.00
Total ₱ 76,800.00
Contribution Margin ₱ 179,200.00
Less: Fixed Costs
Manufacturing ₱ 64,000.00
Selling and Administrative 80,000.00
Total ₱ 144,000.00
Net Income ₱ 35,200.00
ABC COMPANY
INCOME STATEMENT
Sales ₱ 256,000.00
Less: Cost of Goods Sold
Variable Manufacturing Cost ₱ 96,000.00
Fixed Manufacturing Costs 64,000.00
Cost Of Goods Manufactured ₱ 160,000.00
Less: *Inventory, end 32,000.00
Cost of Goods Sold ₱ 128,000.00
Gross Profit ₱ 128,000.00
Less: Fixed Selling and Administrative Expenses 80,000.00
Net Income ₱ 48,000.00
*Inventory, end (96,000+64,000)/10,000 = ₱16×2,000
₱ 5,000.00
Goods Manufactured
Materials Used ₱ 30,000.00
24,000.00
y Overhead-variable 12,000.00
y Overhead-fixed 44,000.00
₱ 110,000.00
₱ 115,000.00
of Goods Sold 100,000.00
₱ 15,000.00
beg. (₱50×100)
oods Sold (₱50×2,000)
₱ 3,000.00
Goods Manufactured
Materials Used ₱ 30,000.00
24,000.00
y Overhead-variable 12,000.00
₱ 66,000.00
₱ 69,000.00
of Goods Sold 60,000.00
₱ 9,000.00
beg. (₱30×100)
oods Sold (₱30×2,000)