Question
Review the income statements on the Absorption Statement and Variable Statement panels, then complete the following table. The companys sales price per unit is $75.00,
Review the income statements on the Absorption Statement and Variable Statement panels, then complete the following table. The companys sales price per unit is $75.00, and the number of units in ending inventory is 4,000.
Item | Amount |
---|---|
Number of units sold | |
Variable sales and administrative cost per unit | |
Number of units manufactured | |
Variable cost of goods manufactured per unit | |
Fixed manufacturing cost per unit |
|
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 |
1 | Sales |
| $1,200,000.00 |
2 | Cost of goods sold: |
|
|
3 | Beginning inventory | $0.00 |
|
4 | Cost of goods manufactured | 800,000.00 |
|
5 | Ending inventory | (160,000.00) |
|
6 | Total cost of goods sold |
| 640,000.00 |
7 | Gross profit |
| $560,000.00 |
8 | Selling and administrative expenses |
| 289,000.00 |
9 | Income from operations |
| $271,000.00 |
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 | Sales |
| $1,200,000.00 |
2 | Variable cost of goods sold: |
|
|
3 | Beginning inventory | $0.00 |
|
4 | Variable cost of goods manufactured | 560,000.00 |
|
5 | Ending inventory | (112,000.00) |
|
6 | Total variable cost of goods sold |
| 448,000.00 |
7 | Manufacturing margin |
| $752,000.00 |
8 | Variable selling and administrative expenses |
| 224,000.00 |
9 | Contribution margin |
| $528,000.00 |
10 | Fixed costs: |
|
|
11 | Fixed manufacturing costs | $240,000.00 |
|
12 | Fixed selling and administrative expenses | 65,000.00 |
|
13 | Total fixed costs |
| 305,000.00 |
14 | Income from operations |
| $223,000.00 |
Whenever the units manufactured differ from the units sold, finished goods inventory is affected. In analyzing income from operations, 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 panel and the Variable Statement panel, he notices that the net income is higher on the absorption cost income statement. He is considering manufacturing another 10,000 units, up to the companys capacity for manufacturing, in the coming year. He reasons that this will boost net income and satisfy the companys 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 panels 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.
Income From Operations | |||
---|---|---|---|
Original | Original | Additional | Additional |
Production | Production | 10,000 | 10,000 |
Level-Absorption | Level-Variable | Units-Absorption | Units-Variable |
2. What is the change in net income from producing 10,000 additional units under absorption costing?
3. What is the change in net income from producing 10,000 additional units under variable costing?
4. What would be your recommendation to the production manager?
Produce the extra 10,000 units. It's always a good idea to have extra units on hand and keep the factory operating at capacity, even if all the units are not sold.
Do not produce the extra 10,000 units. Net income does not change under absorption costing when the additional units are produced.
Produce the extra 10,000 units. Net income will be increased, and the production manager will receive praise for creating higher profits.
Do not produce the extra 10,000 units. The increase in net income under absorption costing is due to fixed manufacturing costs being held in inventory, and the additional inventory will lead to higher handling, storage, financing, and obsolescence costs.
For planning and control purposes, managers often compare planned and actual contribution margin. Variable costing is used as a basis for such analyses.
Examine the following contribution margin data, and then complete the Contribution Margin Analysis panel.
Saxon, Inc. | ||
Contribution Margin Data Schedule | ||
Actual | Planned | |
Sales | $1,200,000 | $1,190,000 |
Variable cost of goods sold | $448,000 | $462,000 |
Variable selling and administrative expenses | 224,000 | 154,000 |
Total | $672,000 | $616,000 |
Contribution margin | $528,000 | $574,000 |
Number of units sold | 16,000 | 14,000 |
Per unit: | ||
Sales price | $75.00 | $85.00 |
Variable cost of goods sold | 28.00 | 33.00 |
Variable selling and administrative expenses | 14.00 | 11.00 |
Contribution margin analysis focuses on explaining the differences between planned and actual contribution margins, considering the quantity factor and the unit price factor.
After reviewing the data on the Contribution Margin Data panel, complete the following contribution margin analysis. For those boxes in which you must enter subtracted or negative numbers use a minus sign.
Saxon, Inc. |
Contribution Margin Analysis |
For the Year Ended December 31 |
1 | Planned contribution margin |
| |
2 | Effect of changes in sales: |
|
|
3 | Sales quantity factor |
| |
4 | Unit price factor |
| |
5 | Total effect of changes in sales |
| |
6 | Effect of changes in variable cost of goods sold: |
|
|
7 | Variable cost quantity factor |
| |
8 | Unit cost factor |
| |
9 | Total effect of changes in variable cost of goods sold |
| |
10 | Effect of changes in selling and administrative expenses: |
|
|
11 | Variable cost quantity factor |
| |
12 | Unit cost factor |
| |
13 | Total effect of changes in selling and administrative expenses |
| |
14 | Actual contribution margin |
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started