Download as pdf or txt
Download as pdf or txt
You are on page 1of 2

H.

9-18
BIGSCREEN CORPORATION
INCOME STATEMENT
FOR MONTH ENDED JAN31, FEB & MARCH
VARIABLE COSTING
JANUARI FEBRUARI MARET
SALES REVENUE @ $2.500 $ 1.750.000 $ 2.000.000 $ 3.750.000
VARIABLE COST OF GOOD SOLD :
BEGINNING INVENTORY $ - $ 270.000 $ 270.000
VARIABLE COST @ $900 $ 900.000 $ 720.000 $ 1.125.000
$ 900.000 $ 990.000 $ 1.395.000
ENDING INVENTORY $ 270.000 $ 270.000 $ 45.000
VARIABLE COST OF GOOD SOLD $ 630.000 $ 720.000 $ 1.350.000
VARIABLE MARKETING EXPENSE $ 420.000 $ 480.000 $ 900.000
$ 1.050.000 $ 1.200.000 $ 2.250.000
CONTRIBUTION MARGIN $ 700.000 $ 800.000 $ 1.500.000
OPERATING EXPENSE :
FIXED MANUFACTURING COST $ 400.000 $ 400.000 $ 400.000
FIXED OPERATING EXPENSE $ 140.000 $ 140.000 $ 140.000
$ 540.000 $ 540.000 $ 540.000
OPERATING INCOME $ 160.000 $ 260.000 $ 960.000

BIGSCREEN CORPORATION
INCOME STATEMENT
FOR MONTH ENDED JAN31, FEB & MARCH
ABSORPTION COSTING
JANUARI FEBRUARI MARET
SALES REVENUE @ $900 $ 1.750.000 $ 2.000.000 $ 3.750.000
COST OF GOOD SOLD :
BEGINNING INVENTORY $ - $ 390.000 $ 390.000
VARIABLE COST @ $900 $ 900.000 $ 720.000 $ 1.125.000
ALLOCATED FIXED FOH $ 400.000 $ 320.000 $ 500.000
COST OF GOOD AVAILABLE FOR SALE $ 1.300.000 $ 1.430.000 $ 2.015.000
ENDING INVENTORY $ 390.000 $ 390.000 $ 65.000
ADJUSTMENT FOR VOLUME VARIANCE $ - $ 80.000 $ 100.000
COST OF GOOD SOLD $ 910.000 $ 1.120.000 $ 1.850.000
GROSS MARGIN $ 840.000 $ 880.000 $ 1.900.000
OPERATING EXPENSE :
VARIABLE MARKETING EXPENSE $ 420.000 $ 480.000 $ 900.000
FIXED OPERATING EXPENSE $ 140.000 $ 140.000 $ 140.000
$ 560.000 $ 620.000 $ 1.040.000
OPERATING INCOME/LOSS $ 280.000 $ 260.000 $ 860.000

You might also like