In: Accounting
*can someone please explain/show me the process of this problem? Thanks in advance!
Scott Company uses an absorption costing system based on standard costs. Total variable manufacturing costs, including direct materials, are $3.00 per unit. The standard production rate is 10 units per machine hour. Total budgeted and actual fixed manufacturing overhead costs are $420,000. Fixed manufacturing overhead is allocated at $6.00 per machine hour ($420,000 / 70,000 machine hours of denominator level). Selling price is $6.00 per unit. Variable operating costs, which are driven by units sold, are $1.25 per unit. Fixed operating costs are $140,000. Beginning inventory is 24,000 units; ending inventory is 43,000. Sales are 541,000 units. The same standard unit costs persisted throughout last year and this year. For simplicity, assume that there are no price, spending, and efficiency variances. Required: Compute
a. Operating income under absorption costing
Answer: $398,150
b. Operating income under variable costing
Answer: $386,750
c. The breakeven point under absorption costing
Answer: $194,783
d. The breakeven point under variable costing
Answer: $320,000
a) | |||
Income statement under absorption costing | |||
Sales Revenue | 3246000 | ||
(541000*6 per unit) | |||
Less: | |||
Production Cost | |||
Variable Cost | 1623000 | ||
(541000 units*3 per unit) | |||
Fixed Overhead | 324600 | ||
(541000/10 units *$6 per hour) | |||
Non Production Cost | |||
Variable Selling And Admin Exp | 676250 | ||
(541000*1.25 per unit) | |||
Fixed Selling And Admin Expenses | 140000 | ||
Net Income | 482150 | ||
b) | |||
Income statement under variable costing | |||
Sales Revenue | 3246000 | ||
(541000*6 per unit) | |||
Less: | |||
Production Cost | |||
Variable Cost | 1623000 | ||
(541000 units*3 per unit) | |||
Fixed Overhead | 420000 | ||
Non Production Cost | |||
Variable Selling And Admin Exp | 676250 | ||
(541000*1.25 per unit) | |||
Fixed Selling And Admin Expenses | 140000 | ||
Net Income | 386750 | ||
Variable Selling And Admin Exp | 18000 | ||
Fixed Selling And Admin Expenses | 53000 | ||
Net Income | 3970840 | ||
c) | The breakeven point under absorption costing | ||
Contribution Margin Ratio | |||
= (3246000-1623000-676250)/541000 | |||
=1.75 per unit | |||
Break Even Point = Fixed Cost / Contribution per unit | |||
=((324600+140000)/1.75 per unit | |||
=265485 units | |||
d) | The breakeven point under variable costing | ||
Break Even Point = Fixed Cost / Contribution per unit | |||
=(420000+140000)/1.75 | |||
=320000 units |