Absorption Statement Absorption costing does not distinguish between variable and fixed costs. All manufacturing costs are included in the cost of goods sold. Saxon, Inc. Absorption Costing Income Statement For the Year Ended December 31 Sales $1,360,000 Cost of goods sold: Cost of goods manufactured $800,000 Ending inventory (120,000) Total cost of goods sold (680,000) Gross profit $680,000 Selling and administrative expenses (286,000) $394,000 Operating income Variable Statement Under variable costing, the cost of goods manufactured includes only variable manufacturing costs. This type of income statement includes a computation of manufacturing margin, Saxon, Inc. Variable Costing Income Statement For the Year Ended December 31 $1,360,000 Sales Saxon, Inc. Variable Costing Income Statement For the Year Ended December 31 Sales $1,360,000 Variable cost of goods sold: Variable cost of goods manufactured $560,000 Ending inventory (84,000) Total variable cost of goods sold (476,000) Manufacturing margin $884,000 (221,000) Variable selling and administrative expenses Contribution margin $663,000 Fixed costs: $240,000 Fixed manufacturing costs Fixed selling and administrative expenses 65,000 Total fixed costs (305,000) 5358,000 Operating income Method Comparison Review the income statements on the absorption Statement and variable Statement, then complete the following table. The company's sales price per unit is $80, and the number of units in ending inventory is 3,000. There was no beginning inventory Amount Item (305,000 Operating income $358,000 Method Comparison 2 Review the income statements on the Absorption Statement and Variable Statement, then complete the following table. The company's sales price per unit is $80, and the number of units in ending inventory is 3,000. There was no beginning inventory. Item Amount Number of units sold 17,000 Variable sales and administrative cost per unit $ 13 Number of units manufactured 20,000 Variable cost of goods manufactured per unit $ 28 $ Fixed manufacturing cost per unit 12 Manufacturing Decisions Whenever the units manufactured differ from the units sold, finished goods inventory is affected. In analyzing operating income, such increases and decreases could be misinterpreted as operating efficiencies or inefficiencies. Each decision-making situation should be carefully analyzed in deciding whether absorption or variable costing reporting would be more useful. All costs are controllable in the long run by someone within a business. For a given level of management, costs may be controllable costs or noncontrollable costs. The production manager for Saxon, Inc. is worried because the company is not showing a high enough profit. Looking at the income statements on the Absorption Statement and the Variable Statement, he notices that the operating income is higher on the absorption cost income statement. He is considering manufacturing another 10,000 units, up to the company's capacity for manufacturing, in the coming year. He reasons that this will boost operating income and satisfy the company's owner that the company is sufficiently profitable. Although the total units manufactured changes, assume that total fixed costs, unit variable costs, unit sales price, and the sales levels are the same. Complete questions (1)-(4) that follow. If the answer is zero, enter "0". 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. Original Production Level-Absorption Operating Income Original Production Additional 10,000 Level-Variable Units-Absorption Additional 10,000 Units-Variable $325,000 X s 341,000 377,000 x $ 160,000 X 2. What is the change in operating Income from producing 10,000 additional units under absorption costing? 68,000
