Академический Документы
Профессиональный Документы
Культура Документы
0
40,000
35,000
$120
$4
$1,120,000
$30
$14
$4
$1,280,000
Solution:
(1) Calculation of unit product cost:
Direct materials
Direct labor
Variable manufacturing overhead
Fixed manufacturing overhead
production cost per unit
Variable costing
$30
$14
$4
$48
-
Absorption costing
$30
$14
$4
$32*
$80
-
*1,280,000/40,000
4,200,000
0
3,200,000
3,200,000
400,000
1,120,000
140,000
-
2,800,000
1,400,000
1,260,000
140,000
-
Variable costing:
Sales (35,000 Units $120)
Less variable cost of goods sold:
4,200,000
Beginning inventory
Add v. cost of goods manufactured (40,000 Units $48)
0
1,920,000
1,920,000
240,000
-
1,280,000
1,120,000
-
1,680,000
2,520,000
140,000
2,380,000
2,400,000
(20,000 )
-
Super Bike Manufacturing Company presents the following data for 2011:
Opening inventory
Sales
Production
Closing inventory
Direct materials
Direct labor
Variable manufacturing overhead expenses
Variable selling and administrative expenses
Fixed manufacturing overhead expenses
Fixed selling and administrative expenses
1.
2.
0 Units
8,000 Units
10,000 Units
2,000 Units
$240
$280
$100
$40
$1200,000
$800,000
Solution:
Computation of unit product cost:
$(20,000)
$160,000
$140,000
$240
$240
Direct labor
$280
$280
$100
$100
$120*
$740
$620
Notice that the fixed manufacturing overhead cost has not been included while computing the cost of one
bike under variable costing system.
Note: Selling and administrative expenses (both variable and fixed) are not relevant for the computation
of unit product cost.
$2,700,000
0
2,100,000
2,100,000
420,000
-
1,680,000
Gross margin
1,020,000
Less selling and administrative expenses
840,000
Net operating income
180,000
Fixed selling and administrative expenses are $600,000. Variable selling and administrative expenses are
$6 per unit sold. The unit product cost under absorption costing is computed as follows:
Direct materials
$20
Direct labor
8
Variable manufacturing overhead
4
Fixed manufacturing overhead ($500,000/50,000)
10
Total cost per unit
$42
-
1.
Required:
Prepare a contribution margin income statement using variable costing system.
2.
Reconcile any difference between net operating income figure under variable costing income
statement and net operating income figure under absorption costing income statement.
Solution
(1) Income Statement:
Sales (40,000 units @ $67.50)
Less variable cost of goods sold:
Opening inventory
Add v. cost of goods manufactured (50,000 units $32)
Available for sale
Less closing inventory (10,000 units $32)
2,700,000
0
1,600,000
1,600,000
320,000
-
500,000
600,000
-
1,280,000
1,420,000
240,000
1,180000
1,100,000
80,000
-
80,000
100,000
100,000
Solution:
Computation of unit product cost:
Direct materials
Direct labor
Variable manufacturing overhead
Fixed manufacturing overhead
Unit product cost
Absorption costing
$240
$280
$100
$120*
$740
-
Variable costing
$240
$280
$100
$620
-
Notice that the fixed manufacturing overhead cost has not been included while computing the cost of one
bike under variable costing system.
Note: Selling and administrative expenses (both variable and fixed) are not relevant for the computation
of unit product cost.
A company manufactures a unique device that is used to boost Wi-Fi signals. The following data relates
to the first month of operation:
Beginning inventory
Units produced
Units sold
Selling price per unit
Selling and administrative expenses:
Variable per unit
Fixed (total for the month)
Manufacturing costs:
Direct materials cost per unit
Direct labor cost per unit
Variable manufacturing overhead cost per unit
Fixed manufacturing overhead cost
0
40,000
35,000
$120
$4
$1,120,000
$30
$14
$4
$1,280,000
Solution:
(1) Calculation of unit product cost:
Direct materials
Direct labor
Variable manufacturing overhead
Fixed manufacturing overhead
production cost per unit
Variable costing
$30
$14
$4
$48
-
Absorption costing
$30
$14
$4
$32*
$80
-
*1,280,000/40,000
4,200,000
0
3,200,000
3,200,000
400,000
1,120,000
140,000
-
2,800,000
1,400,000
1,260,000
140,000
-
Variable costing:
Sales (35,000 Units $120)
Less variable cost of goods sold:
Beginning inventory
Add v. cost of goods manufactured (40,000 Units $48)
4,200,000
0
1,920,000
1,920,000
240,000
-
1,680,000
2,520,000
140,000
2,380,000
1,280,000
1,120,000
-
2,400,000
(20,000 )
-
$(20,000)
$160,000
$140,000
AGA company manufactures and sells a product for $20/Kg. The data for the last year is given below:
Sales
Finished goods inventory at the beginning of the period
Finished goods inventory at the closing of the period
Manufacturing costs:
Variable cost
Fixed manufacturing overhead cost
Marketing and administrative expenses:
Variable expenses
Fixed expenses
1.
2.
75,000 Kg
12,000 Kg
17,000 Kg
$8 per Kg
$320,000 per year
$2 per Kg of sale
$300,000 per year
Required:
Income statement using absorption and variable costing methods.
Explanation of the cause of difference in operating income under two concepts.
Solution
(1) Income statements:
(a) Absorption costing:
Sales
Less cost of goods sold:
Beginning inventory (12000Kg $12)
Cost of goods manufactured (80,000* Kg $12**)
Cost of goods available for sale
Closing inventory (17,000Kg 12 )
Gross profit
1,500,000
144,000
960,000
1,104,000
204,000
900,000
600,000
150,000
300,000
450,000
150,000
$8
$4
$12
(b)Variable costing:
Sales
Less variable cost of goods sold:
Beginning inventory (12000Kg $8)
Variable cost of goods manufactured (80,000 Kg $8)
Variable cost of goods available for sale
Closing inventory (17,000Kg 8 )
1,500,000
96,000
640,000
736,000
136,000
300,000
320,000
600,000
900,000
150,000
750,000
620,000
130,000
150,000
130,000
20,000
5,000Kg
20,000
or
Net operating income under variable costing
Add fixed manufacturing overhead cost deferred in inventory (5,000Kg $4.00)
130,000
20,000
$150,000