In: Accounting
Mason Corporation began operations at the beginning of the current year. One of the company’s products, a refrigeration element, sells for $205 per unit. Information related to the current year’s activities follows.
Variable costs per unit: | |||
Direct material | $ | 15 | |
Direct labor | 36 | ||
Manufacturing overhead | 46 | ||
Annual fixed costs: | |||
Manufacturing overhead | $ | 600,000 | |
Selling and administrative | 860,000 | ||
Production and sales activity: | |||
Production (units) | 24,000 | ||
Sales (units) | 20,000 | ||
Mason carries its finished goods inventory at the average unit cost of production and is subject to a 30 percent income tax rate. There was no work in process at year-end.
2. Compute Mason’s net income for the current year ended December 31.
Calculation of average unit cost of production:
particulars |
amount $ |
Direct materials (24,000 units * 15 $) |
360,000 |
Direct labour (24,000 units * 36 $) |
864,000 |
variable Manufacturing overheads (24,000 units * 46 $) |
1,104,000 |
fixed manufacturing overheads |
600,000 |
Total production cost | 2,928,000 |
* for the calculation production cost the direct expenses related to production is taken into account i.e direct material , direct labor , maufacturing overheads are calculated on the basis of units produced
* fixed manufacturing expenses are always calculated on the units produced
average production cost per unit = $ 2,928,000 / 24000 units
= $ 122
Net income statement of masons for the current year ended December 31
particulars |
amount $ |
sales revenue (20,000 units * $ 205) |
4,100,000 |
less : cost of goods sold ( 20,000 units * $ 122) |
2,440,000 |
gross profit |
1,660,000 |
less: selling and adminstrative expenses |
860,000 |
Net income | 800,000 |
less: tax on income (30%) | 240,000 |
Net income after tax | 560,000 |
cost of goods sold are calculated by multiplying the average unit product cost to the units sold
fixed selling and adminstrative expenses are indirect expenses deducted from gross profit to get the net income