# sol09 - CHAPTER 9 INVENTORY COSTING AND CAPACITY ANALYSIS...

This preview shows pages 1–3. Sign up to view the full content.

CHAPTER 9 INVENTORY COSTING AND CAPACITY ANALYSIS 9-16 (30 min.) Variable and absorption costing, explaining operating-income differences. 1. Key inputs for income statement computations are April May Beginning inventory Production Goods available for sale Units sold Ending inventory 0 500 500 350 150 150 400 550 520 30 The budgeted fixed cost per unit and budgeted total manufacturing cost per unit under absorption costing are April May (a) Budgeted fixed manufacturing costs (b) Budgeted production (c)=(a)÷(b) Budgeted fixed manufacturing cost per unit (d) Budgeted variable manufacturing cost per unit (e)=(c)+(d) Budgeted total manufacturing cost per unit \$2,000,000 500 \$4,000 \$10,000 \$14,000 \$2,000,000 500 \$4,000 \$10,000 \$14,000 (a) Variable costing April 2011 May 2011 Revenues a \$8,400,000 \$12,480,000 Variable costs Beginning inventory \$ 0 \$1,500,000 Variable manufacturing costs b 5,000,000 4,000,000 Cost of goods available for sale 5,000,000 5,500,000 Deduct ending inventory c (1,500,000 ) (300,000 ) Variable cost of goods sold 3,500,000 5,200,000 Variable operating costs d 1,050,000 1,560,000 Total variable costs 4,550,000 6,760,000 Contribution margin 3,850,000 5,720,000 Fixed costs Fixed manufacturing costs 2,000,000 2,000,000 Fixed operating costs 600,000 600,000 Total fixed costs 2,600,000 2,600,000 Operating income \$1,250,000 \$3,120,000 a \$24,000 × 350; \$24,000 × 520 c \$10,000 × 150; \$10,000 × 30 b \$10,000 × 500; \$10,000 × 400 d \$3,000 × 350; \$3,000 × 520 9-1

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

View Full Document
(b) Absorption costing April 2011 May 2011 Revenues a \$8,400,000 \$12,480,000 Cost of goods sold Beginning inventory \$ 0 \$2,100,000 Variable manufacturing costs b 5,000,000 4,000,000 Allocated fixed manufacturing costs c 2,000,000 1,600,000 Cost of goods available for sale 7,000,000 7,700,000 Deduct ending inventory d (2,100,000) (420,000) Adjustment for prod.-vol. variance e 0 400,000 U Cost of goods sold 4,900,000 7,680,000 Gross margin 3,500,000 4,800,000 Operating costs Variable operating costs f 1,050,000 1,560,000 Fixed operating costs 600,000 600,000 Total operating costs 1,650,000 2,160,000 Operating income \$1,850,000 \$ 2,640,000 a \$24,000 × 350; \$24,000 × 520 d \$14,000 × 150; \$14,000 × 30 b \$10,000 × 500; \$10,000 × 400 e \$2,000,000 – \$2,000,000; \$2,000,000 – \$1,600,000 c \$4,000 × 500; \$4,000 × 400 f
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern