chapter-4 - This Accounting Materials are brought to you by

Info iconThis preview shows pages 1–5. Sign up to view the full content.

View Full Document Right Arrow Icon
This Accounting Materials are brought to you by www.everything.freelahat.com CHAPTER 4 VARIABLE COSTING [Problem 1] AC VC 1. Direct materials P1,200 P1,200 Direct labor 1,400 1,400 Var OH 500 500 FxOH (P4,000,000/1,000) 4,000 - Unit product costs P7,100 P3,100 2. AC VC Sales (800 x P12,000) P9,600,000 P9,600,000 Var CGS (800 x P3,100) (2,480,000) (2,480,000) Fixed OH (800 x P4,000) (3,200,000) (4,000,000) Variable exp (800 x P200) ( 160,000) ( 160,000) Fixed exp (2,000,000) (2,000,000) Operating income P1,760,000 P 960,000 3. AC VC Ending inventory (200 x P7,100) P1,420,000 (200 x P3,100) P620,000 4. Productions 1,000 units Less: Sales 800 units Change in inventory 200 units x UFxOH P4,000 Change in income P800,000 [Problem 2] 1a. AC VC Direct materials P15 P15 Direct labor 7 7 Var OH 2 2 Fx OH (P640,000/40,000) 16 - Unit product costs P40 P24
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
This Accounting Materials are brought to you by www.everything.freelahat.com 1b. AC VC Sales (35,000 x P60) P2,100,000 P2,100,000 Var CGS (35,000 x P24) ( 840,000) ( 840,000) Fx OH (35,000 x P16) ( 560,000) ( 640,000) Var exp (35,000 x .05 x P60 ) ( 105,000) ( 105,000) Fx exp ( 560,000) ( 560,000) Operating income P 35,000 P( 45,000) 1c. AC VC Ending inventory (5,000 x P40) P200,000 (5,000 x P24) P120,000 2. Difference in net income [P35,000 - (P45,000)] P80,000 Change in inventory (40,000 - 35,000) 5,000 units x Unit Fx OH __ P16 Change in income P80,000 [Problem 3] 1. Unit var cost (P80,000/40,000) P2.00 [or P1 + P0.80 + P0.20] Unit Fx OH (P75,000 / 50,000) 1.50 Unit cost - absorption costing P3.50 2. Sales P200,000 Less: CGS (40,000 x P3.50) 140,000 Gross profit 60,000 Less: Operating expenses (P30,000 + P20,000) 50,000 Net income P 10,000 3. Change in net income [P10,000 - (5,000)] P15,000 Change in inventory ( 50,000 - 40,000) 10,000 units X Unit Fx OH Rate 1.50 Change in net income P15,000
Background image of page 2
This Accounting Materials are brought to you by www.everything.freelahat.com [Problem 4] 1. Variable Costing Income Statements May June Sales P1,040,000 P1,360,000 Less Variable CGS: Beginning inventory 0 88,000 Add: Var CGM (30,000 x P22) 660,000 660,000 TGAS 660,000 748,000 Less: Ending inventory 88,000 0 Variable CGS 572,000 748,000 Manufacturing Margin 468,000 612,000 Less: Variable express (26,000 x P3) 78,000 (34,000 x P3) ____ ___ __ 102,000 Contribution Margin _390,000 510,000 Less Fixed costs and expenses: Fixed overhead 240,000 240,000 Fixed expenses __ 180,000 __ 180,000 Total 420,000 420,000 Net Income (loss) P( 30,000) P 90,000 2. Change in net income accounted for as follows: May June Change in net income [(P2,000) - (-P30,000)] P32,000 (P58,000 - P90,000) P32,000 Change in inventory (30,000 - 26,000) 4,000 units (30,000 - 34,000) 4,000 units x Unit Fx OH P8 _ P8 __ Change in net income P32,000 P32,000 [Problem 5] 1. AC VC Direct materials P50 P50 Direct labor 36 36 Var Overhead 4 4 Fx Overhead (P240,000/6,000 units) __ 40 ____ Unit inventoriable costs P130 P 90
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
This Accounting Materials are brought to you by www.everything.freelahat.com 2. Normal capacity 6,000 units Less: Actual capacity 5,500 Capacity (volume) variance in units 500 UF X Unit Fx OH P 40 Capacity variance P20,000 UF 3. AC VC Var CGS (5,200 x P130 ) P676,000 P468,000 (5,200 x P90) Fx overhead - 240,000 Net Mat. Var – unfavorable 12,000 UF 12,000 UF Net DL variance - favorable ( 5,000) F ( 5,000) F Net Var OH Var - favorable ( 2,500) F ( 2,500) F Capacity variance - unfavorable 20,000 UF ______- _ Cost of good sold - at actual P700,500 P712,500 4. AC VC Sales (5,200 x P 300) P1,560,000 P1,560,000 Costs of good sold - at actual ( 700,000) ( 712,500) Var S and A expenses (P1,560,000 x 12%) ( 187,200) ( 187,200) Fixed S and A expenses (160,000) ( 160,000) Operating income P 512,300 P 500,300 5. Change in income (P512,300 - P520,3020) P12,000 Change in inventory (5,500 - 5,200) 300 units X Unit Fx OH P 40 Change in net income P12,000 [Problem 6] Bark Manufacturing Company Direct Costing Income Statement For the Year Ended, December 21,2006 Sales (90,000 x P12) P1,080,000 Less: Cost of Goods Sold Beginning Inventory P 0 Add: Var CGM (100,00 x P4.00) 400,000 Total goods available for sale 400,000 Less: Ending Inventory (10,000 x P4.00) 40,000 380,000 Manufacturing margin 700,000 Less: Variable Expenses (90,000 x P0.20) 18,000
Background image of page 4
Image of page 5
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 08/26/2010 for the course DOA 506 taught by Professor Kim during the Spring '10 term at University of Santo Tomas.

Page1 / 19

chapter-4 - This Accounting Materials are brought to you by

This preview shows document pages 1 - 5. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online