In: Accounting
Closing Stock = Opening Stock+ Manufactured During the Year - Sales
Closing Stock= 0+ 200000-150000 =50000 units
Under Absorption Costing-
The fixed costs are charged to all the units irrespective they are sold or not. However we note that we don't include variable selling costs and fixed selling costs in this calculations. All the fixed costs are allocated to units PRODUCED and NOT units sold.
Therefore cost statement will be as follows-
Direct Labour | $197500 | |
variable manufacturing | $100000 | |
Direct Materials | $160000 | |
Fixed Manufacturing Expenses | $250000 | |
Total Cost | $707500 | |
Divided By : Number units produced | 200000 | |
Cost per unit | $3.5375 |
Closing Stock - 50000*3.5375 = $176875
Under Variable Costing-
Under Variable Costing only the direct labour, direct material and variable manufacturing costs are considered. IMPORTANT thing to note here is we don't include variable selling costs as they are expensed only when the sales happen.
Direct Labour | 197500 | |
variable manufacturing | 100000 | |
Direct Materials | 160000 | |
Total Cost | 457500 | |
Divided By : Number units produced | 200000 | |
Cost per unit | 2.2875 |
Closing Stock - 50000*2.2875 = $114375