Item | Amount | |
Number of units sold | 1,280,000 / 80 = | 16000 |
Variable sales and administrative cost per unit | 240,000 /16000 = | $15 |
Number of units manufactured | 16000 + 4000 = | 20000 |
Variable cost of goods manufactured per unit | 600000 / 20000 = | $30 |
Fixed manufacturing cost per unit | (840000-600000)/20000 = | $12 |
10,000 addtional | 10,000 addtional | |||
Original Absorption | Original Variable | Absorption | Variable | |
Net income | 303000 | 255000 | 367000 | 255000 |
working note:
The variable net income will not change as this is based on | ||
variable costing, and sales units are the same under both the | ||
production levels. | ||
Additional 10,000 units of production | ||
New production units | 30000 | |
Total fixed manufacturing overheads | 240000 | |
Fixed manufacturing overhead per unit | 8 | |
Ending inventory (30,000 - 16,000) | 14000 | |
Fixed manufacturing costs in ending inventory | 112000 | |
Net income under absorption costing (255000 +112,000) | 367000 | |
2.
Net change in operating income from producing 10000 units additional in absorption costing = $64000
3.
Net change in operating income from producing 10000 units additional in variable costing = $0
4.
Recommendation is a - do not produce extra units
Calculator Absorption Statement Absorption costing does not distinguish between variable and fixed costs. All manufacturing costs...
1. Use the income statements on the Absorption Statement and Variable Statement to complete the following table for the original production level. Then prepare similar income statements at a production level 10,000 units higher and add that information to the table. Assume that total fixed costs, unit variable costs, unit sales price, and the sales levels are the same at both production levels. Operating Income Original Production Level-Absorption Original Production Level-Variable Additional 10,000 Units-Absorption Additional 10,000 Units-Variable $310,000 $250,000 $...
absorption Statement Saxon, Inc. Absorption Costing Income Statement For the Year Ended December 31 $1,125,000.00 1 Sales 2 Cost of goods sold: Beginning inventory Cost of goods manufactured $0.00 840,000.00 (210,000.00) Ending inventory Total cost of goods sold Gross profit 630,000.00 $495,000.00 275,000.00 $220,000.00 Selling and administrative expenses Income from operations My Work All work saved. Email in riable Statement Saxon, Inc. Variable Costing Income Statement For the Year Ended December 31 $1,125,000.00 Sales 2 Variable cost of goods sold:...
Variable and Absorption Costing Chandler Company sells its product for $100 per unit. Variable manufacturing costs per unit are $40, and fixed manufacturing costs at the normal operating level of 10,000 units are $240,000. Variable selling expenses are $16 per unit sold. Fixed administrative expenses total $104,000. Chandler had no beginning inventory in 2019. During 2019, the company produced 10,000 units and sold 8,000. Would net income for Chandler Company in 2019 be higher if calculated using variable costing or...
Variable and Absorption Costing Grant Company sells its product for $57 per unit. Variable manufacturing costs per unit are $35, and fixed manufacturing costs at the normal operating level of 18,000 units are $90,000. Variable selling expenses are $5 per unit sold. Fixed administrative expenses total $155,000. Grant had 7,000 units at a per-unit cost of $40 in beginning inventory in 2016. During 2016, the company produced 18,000 units and sold 20,000. Would net income for Grant Company in 2016...
Variable and Absorption Costing Chandler Company sells its product for $104 per unit. Variable manufacturing costs per unit are 545, and fixed manufacturing costs at the normal operating level of 12,000 units are $240,000. Variable selling expenses are $15 per unit sold. Fixed administrative expenses total $104,000. Chandler had no beginning inventory in 2016. During 2016, the company produced 12,000 units and sold 9,000. Would net income for Chandler Company in 2016 be higher if calculated using variable costing or...
Estimated Income Statements, using Absorption and Variable Costing Prior to the first month of operations ending October 31 Marshall Inc. estimated the following operating results: Sales (13,600 x $48) $652,800 Manufacturing costs (13,600 units): Direct materials 393,040 Direct labor 92,480 Variable factory overhead 43,520 Fixed factory overhead 51,680 Fixed selling and administrative expenses 14,100 Variable selling and administrative expenses 17,000 The company is evaluating a proposal to manufacture 15,200 units instead of 13,600 units, thus creating an Inventory, October 31...
The Hoffman Company uses an absorption-costing system based on standard costs. Total variable manufacturing cost, including direct material cost, is $3 per unit; the standard fixed manufacturing overhead costs are $480,000. Fixed manufacturing overhead is allocated at $8 per machine-hour ($480,000 / 60,000 machine-hours of denominator level). Selling price is $5 per unit. Variable operating (nonmanufacturing) cost, which is driven by units sold, is ginning inventory in 2014 is 40,000 units; ending inventory is 45,000 units. Sales in 2014 are...
Variable and Absorption Costing Chandler Company sells its product for $116 per unit. Variable manufacturing costs per unit are 551 and fed manufacturing costs at the normal operating level of 12,000 units are $240,000. Variable selling expenses are $24 per unit sold. Fored administrative expenses total $104,000 Chandler had no beginning inventory in 2016 During 2016, the company produced 12.000 units and sold 9,000. Would net income for Chandler Company in 2016 be higher if calculated using variable costing or...
Cost of Goods Manufactured, using Variable Costing and Absorption Costing þn March 31, the end of the first year of operations, Barnard Inc., manufactured 4,100 units and sold 3,500 units. The following income statement was prepared, based on the variable costing concept: Barnard Inc. Variable Costing Income Statement For the Year Ended March 31, 2041 Sales $1,365,000 variable cost of goods sold: Variable cost of goods manufactured 5766,700 Inventory, March 31 (112,200) Total variable cost of goods sold (654,500) Manufacturing...
Variable and Absorption Costing Scott Manufacturing makes only one product with total unit manufacturing costs of $58, of which $40 is variable. No units were on hand at the beginning of 2015. During 2015 and 2016, the only product manufactured was sold for $91 per unit, and the cost structure did not change. Scott uses the first-in first-out inventory method and has the following production and sales for 2015 and 2016 Units Manufactured Units Sold 90,000 120,000 130,000 2015 120,000...