Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

How To Audit The Process Based QMS

Authors: Arter, Dennis R., Cianfrani, Charles A, And West, John E., 'Jack'

2nd Edition

0873898443, 978-0873898447

More Books

Students also viewed these Accounting questions

Question

What is the book balance of cash?

Answered: 1 week ago

Question

Influences on Nonverbal Communication?

Answered: 1 week ago