Absorption Costing
Absorption Costing
1
Unit Cost Computation and Net Operating Income determination (Garrison, p. 281)
The following are the information of Boley Company relating a single product.
Required:
1. Compute unit product cost under absorption costing and variable costing
2. Compute net operating income under absorption costing and variable costing
3. Reconcile the absorption costing and variable costing net operating income
Solution to Illustration
Req. 1
Absorption Costing Variable Costing
Direct Materials Tk. 2 Tk. 2
Direct Labor Tk. 4 Tk. 4
Variable Manufacturing Overhead Tk. 1 Tk. 1
Total variable product cost Tk. 7 Tk. 7
Fixed manufacturing overhead (Tk. 30000÷6000) Tk. 5 0
Unit product cost Tk. 12 Tk. 7
2
Req. 2
Absorption Costing Taka Taka
Sales (5000 unit x Tk. 20) 100000
Less, Cost of good sold:
Beginning inventory 0
Add, Cost of good manufactured (6000 x 12) 72000
Cost of good available for sale 72000
Less, Ending inventory (1000 x 12) 12000
Cost of good sold 60000
Gross Margin 40000
Less, Selling and Administrative expenses:
Variable Selling and Administrative expenses (5000 x 3) 15000
Fixed Selling and Administrative expenses 10000
Total Selling and Administrative expenses 25000
Net Operating Income 15000
Variable Costing
Sales (5000 unit x Tk. 20) 100000
Less, Variable expenses:
Variable Cost of good sold:
Beginning inventory 0
Add, Variable manufacturing cost (6000 x 7) 42000
Cost of good available for sale 42000
Less, Ending inventory (1000 x 7) 7000
Variable Cost of good sold 35000
Variable Selling and Administrative expenses (5000 x 3) 15000
Total Variable expenses 50000
Contribution Margin 50000
Less, Fixed Expenses:
Fixed Manufacturing overhead 30000
Fixed Selling and Administrative expenses 10000
Total Fixed expenses 40000
Net Operating Income 10000
Req. 3
Variable costing net operating income Tk. 10000
Add fixed manufacturing overhead costs deferred in inventory under absorption costing
3
Effect of Change in Inventory on Net Operating Income (Garrison, p. 287)
Production > Sales Inventories increase Absorption costing net operating income >
Variable costing net operating income
Production < Sales Inventories decrease Absorption costing net operating income <
Variable costing net operating income
1. Variable costing
Net operating income is not affected by changes in production under variable costing. A change in
production has no impact on net income when variable costing is used.
2. Absorption Costing
Net operating income is affected by changes in production under absorption costing. Under absorption
costing net operating income goes up with increase in production and goes down with the drop in
production. Net operating income goes up and down between two years even though the same number
of units is sold in each year. The reason for this effect can be traced to fixed manufacturing overhead
costs that shift between periods under the absorption costing method as a result of changes in
inventory.
4
Problem 1
Dexter Company produces and sells a single product. Selected cost and operating data relating to the
product for two years are given below:
Manufacturing Costs:
Direct Materials 11
Direct Labor 6
Variable Overhead 3
Year 1 Year 2
Required
1. Assume that the company uses absorption costing
a. Compute the unit product cost in each year
b. Prepare an income statement for each year
2. Assume that the company uses Variable costing
a. Compute the unit product cost in each year
b. Prepare an income statement for each year
3. Reconcile the variable costing and absorption costing net operating incomes
4. Show the effect on total net operating income after two years
5
Problem 2
Maxwell Company manufactures and sells a single product. The following costs were incurred during
the company’s first year of operation:
Variable cost for per unit produced:
Direct Labor 7
Variable Overhead 2
During the year, the company produced 20000 units and sold 16000 units. The selling price of the
company’s product is Tk. 50 per unit.
Required
1. Assume that the company uses absorption costing
c. Compute the unit product cost
d. Prepare an income statement for the year
2. Assume that the company uses Variable costing
c. Compute the unit product cost
d. Prepare an income statement for the year
3. Reconcile the variable costing and absorption costing net operating incomes
Problem 3
Taka Taka
Sales (40000 unit x Tk. 33.75) 1350000
Less, Cost of good sold:
Beginning inventory 0
Add, Cost of good manufactured (50000 x 21) 1050000
Cost of good available for sale 1050000
Less, Ending inventory (10000 x 21) 210000
Cost of good sold 840000
Gross Margin 510000
Less, Selling and Administrative expenses 420000
Net Operating Income 90000
6
The company’s selling and administrative expenses consist of Tk. 300000 per year in fixed expenses
and Tk. 3 per unit sold in variable expenses. The company’s Tk. 21 unit product cost given above is
computed as follows:
Direct Materials Tk. 10
Direct Labor 4
Required
1. Redo the income statement using variable costing
2. Reconcile the variable costing and absorption costing net operating incomes
Problem 4
Shastri Bicycle produces an inexpensive bicycle for use on the city’s crowded streets that it sells for
Tk. 500. Selected data for the company’ operations last year follow:
Fixed Costs:
Fixed Manufacturing overhead Tk. 600000
Required
1. Compute the unit product cost for one bicycle under absorption costing and variable costing
2. Prepare an income statement using absorption costing
7
Absorption & Variable Costing
Year 1 Year 2
Direct Materials Tk. 11 Tk. 11
Direct Labor 6 6
Variable Manufacturing Overhead 3 3
Total variable product cost Tk. 20 Tk. 20
Fixed manufacturing overhead
(Tk. 120000 ÷ 10000 Units) 12
(Tk. 120000 ÷ 6000 Units) 20
Unit product cost Tk. 32 Tk. 40
Year 1 Year 2
Sales (8000 unit x Tk. 50) Tk. 400000 Tk. 400000
Less, Cost of good sold:
Beginning inventory Tk. 0 Tk. 64000
Add, Cost of good manufactured
(10000 units x Tk. 32) 320000
(6000 units x Tk. 40) 240000
Cost of good available for sale 320000 304000
Less, Ending inventory
(2000 units x Tk. 32) 64000
(0 units) 0
Cost of good sold 256000 304000
Gross Margin 144000 96000
Less, Selling and Administrative expenses:
Variable Selling & Administrative @ Tk. 5 40000 40000
Fixed Selling & Administrative 70000 70000
Total Selling & Administrative expense 110000 110000
Net Operating Income 34000 (14000)
8
Req. 2 (a) Calculation of unit product cost under Variable costing
Year 1 Year 2
Direct Materials Tk. 11 Tk. 11
Direct Labor 6 6
Variable Manufacturing Overhead 3 3
Total variable product cost Tk. 20 Tk. 20
Year 1 Year 2
Sales (8000 unit x Tk. 50) Tk. 400000 Tk. 400000
Less, Cost of Variable expenses:
Variable cost of good sold
(8000 unit x Tk. 20) Tk. 160000 Tk. 160000
Variable selling and administrative
(8000 unit x Tk. 5) 40000 40000
200000 200000
Contribution Margin 200000 200000
Less, Fixed Expenses:
Fixed manufacturing overhead 120000 120000
Fixed selling and administrative exp. 70000 70000
190000 190000
10000 10000
Req. 3 The reconciliation of the variable and absorption costing net operating income
Year 1 Year 2
Req. 4 The effect on total net operating income after two years
9
Costing method 1st Period 2nd Period Total
10
Req. 2 (b) Income Statement under variable costing
Sales (16000 unit x Tk. 50) Tk. 800000
Less, Cost of Variable expenses:
Variable cost of good sold (16000 unit x Tk. 27) Tk. 432000
Variable selling and administrative (16000 unit x Tk. 5) 80000
512000
Contribution Margin 288000
Less, Fixed Expenses:
Fixed manufacturing overhead 160000
Fixed selling and administrative exp. 110000
270000
18000
Req. 3 The reconciliation of the variable and absorption costing net operating income
Variable costing net operating income Tk. 18000
Add fixed manufacturing overhead costs deferred in inventory under absorption costing
(4000 units x Tk. 8)
32000
11
Req. 2 The reconciliation of the variable and absorption costing net operating income
Add fixed manufacturing overhead costs deferred in inventory under absorption costing
(10000 units x Tk. 5)
50000
Absorption Variable
Costing Costing
Direct Materials Tk. 120 Tk. 120
Direct Labor 140 140
Variable Manufacturing Overhead 50 50
Total variable product cost Tk. 310 Tk. 310
Fixed manufacturing overhead (Tk. 600000 ÷ 10000 Units) 60
Unit product cost Tk. 370 Tk. 310
12
Solution to Problem 5 (Garrison, p. 302)
Req. 1 Calculation of unit product cost under Variable costing
Income statement under for each year in the contribution format using variable costing
Req. 2 The reconciliation of the variable and absorption costing net operating income
Year 1 Year 2
Req. 3 The effect on total net operating income after two years
13
Costing method 1st Period 2nd Period Total
Req. 1 Calculation of unit product cost under absorption costing and variable costing
Absorption Variable
Costing Costing
Direct Materials Tk. 86 Tk. 86
Variable Manufacturing Overhead 4 4
Total variable product cost Tk. 90 Tk. 90
Fixed manufacturing overhead (Tk. 240000 ÷ 4000 Units) 60
Unit product cost Tk. 150 Tk. 90
14
Sales (3200 unit x Tk. 250) Tk. 800000
Less, Cost of Variable expenses:
Variable cost of good sold (3200 unit x Tk. 90) Tk. 288000
Variable selling and administrative (Tk. 800000 x 15%) 120000
408000
Contribution Margin 392000
Less, Fixed Expenses:
Fixed manufacturing overhead 240000
Fixed selling and administrative exp. 160000
400000
(8000)
Req. 3 The reconciliation of the variable and absorption costing net operating income
Variable costing net operating income Tk. (8000)
Add fixed manufacturing overhead costs deferred in inventory under absorption costing
(800 units x Tk. 60)
48000
Problem 5
During Denton Company’s first two years of operations, the company reported net operating income as
follows (absorption costing basis)
Year 1 Year 2
Sales (at Tk. 50) Tk. 100000 Tk. 150000
Less, Cost of good sold:
Beginning inventory 0 170000
Add, Cost of good manufactured (at Tk. 34 per unit) 850000 850000
Cost of good available for sale 850000 1020000
Less, Ending inventory (at Tk. 34 per unit) 170000 0
Cost of good sold 680000 102000
Gross Margin 320000 480000
Less, Selling and Administrative expenses 310000
.340000
Net Operating Income 10000 140000
The company’s selling and administrative expenses consist of Tk. 250000 per year in fixed expenses
and Tk. 3 per unit sold in variable expenses. The company’s Tk. 34 unit product cost given above is
computed as follows:
15
Direct Labor 10
Production and cost data for two years are given below:
Year 1 Year 2
Required
1. Prepare an income statement for each year in the contribution format using variable costing
2. Reconcile the variable costing and absorption costing net operating incomes for each year
3. Show the effect on total net operating income after two years
Problem 6
Advance Products, Inc. has just organized a new division to manufacture and sell specially designed
tables using select hardwoods for personal computers. The company’s new plant is highly automated
and thus requires high monthly fixed costs, as shown in the schedule below:
Manufacturing Costs:
Direct Materials 86
16
Advance Products regards all of its workers as full-time employees. Furthermore, production is highly
automated. Accordingly, the company has included in its fixed manufacturing overhead all of its labor
costs. During the month of operations, the following activity was recorded:
Required
1. Compute the unit product cost under:
a. Absorption costing
b. Variable costing
2. Prepare income statement for the month using:
a. Absorption costing
b. Variable costing
3. Reconcile the variable costing and absorption costing net operating incomes
17