Sm08-Comm 305
Sm08-Comm 305
Sm08-Comm 305
Questions
Brief
Exercises
1.
1, 2, 3, 4,
7, 8, 9, 10,
11
1, 2, 4, 5,
7, 8, 10,
11
12, 14,
15
2.
6, 8, 9, 10,
11, 12
10, 11
13
22
3.
12, 13
*4.
14
18, 21
*5.
3, 6, 7
15
16, 25
1, 4, 5,
Do It!
Review
Exercises
A&B
Problems
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited
8-1
27A
28A
29A
30A
31A
32A
33A
34A
35A
36B
37B
38B
39B
Description
Calculate the product cost; prepare an income statement under variable
costing, absorption costing and throughput costing and reconcile the
differences.
Prepare income statements under absorption costing and variable
costing for a company with beginning inventory.
Prepare absorption- and variable costing income statements; reconcile
the differences between absorption- and variable-costing income
statements when sales and production levels change; and discuss the
usefulness of absorption costing versus variable costing.
Prepare an income statement under variable costing, absorption costing,
and throughput costing and reconcile the differences; discuss the
usefulness of absorption costing versus variable costing.
Calculate the product cost; and prepare income statements under normal
costing.
Calculate product cost; prepare income statements under variable
costing and absorption costing and reconcile the difference when sales
and production levels change.
Calculate the product cost; prepare income statements under variable
costing, absorption costing, and throughput costing, and reconcile the
differences.
Calculate the product cost; and prepare income statements under normal
costing.
Explain variable costing and absorption costing and reconcile the
differences when sales and production levels change.
Prepare income statements under variable costing, absorption costing,
and throughput costing and reconcile the differences when sales and
production levels change; discuss the usefulness of absorption costing
versus variable costing.
Calculate the product cost; prepare income statements under variable
costing, absorption costing, and throughput costing, and reconcile the
differences.
Calculate the product cost; and prepare income statements under normal
costing.
Prepare income statements under absorption costing and variable
costing for a company with beginning inventory.
Prepare absorption- and variable-costing income statements; reconcile
the differences between the two income statements when sales and
production levels change; discuss the usefulness of the two approaches
to costing.
Difficulty
Level
Time
Allotted (min.)
Easy
30-40
Moderate
40-50
Easy
30-40
Moderate
30-40
Moderate
20-30
Easy
20-30
Moderate
30-40
Easy
20-30
Moderate
20-30
Challenging
40-50
Moderate
30-40
Moderate
15-20
Moderate
50-60
Moderate
30-40
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited
8-2
Description
Calculate the product cost; prepare income statements under variable
costing and absorption costing, and reconcile the differences when sales
and production levels change.
42B
Calculate the product cost contribution margin under variable costing and
the gross margin under absorption costing.
43B
44B
Difficulty
Level
Time
Allotted (min.)
Challenging
40-50
Moderate
15-20
Easy
15-20
Challenging
40-50
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited
8-3
Study Objective
Knowledge Comprehension
*1.
Explain the difference between Q1, Q2, Q3, Q4, Q9, Q10,
absorption costing and variable Q7, BE1,
Q11
costing.
BE2
*2.
*3.
*4.
*5.
Application
Q8,
BE4
BE5
BE7
BE8
BE10
BE11
D12
E17
E19
E20
P42B
Analysis
D14
D15
E16
E18
E22
E23
E24
E25
P26A
P27A
P28A
P29A
P32A
P34A
Q8
BE10
BE11
P42B
D13
E22
E23
E24
E25
P26A
P27A
P28A
P29A
P32A
P34A
P35A
D12
E19
P42B
D13
E22
P27A
P28A
P29A
P32A
P35A
P38B
P39B
P40B
BE9
D14 P37B
E18
E21
P30A
P33A
BE6
BE7
D15 P36B
E16 P40B
E25
P26A
P29A
P32A
Q14
P35A
P36B
P38B
P39B
P40B
P41B
P43B
P44B
P36B
P38B
P39B
P40B
P41B
P44B
Synthesis
P31A
P34A
P31A
P34A
P41B P31A
P44B P34A
Evaluation
Correlation Chart between Blooms Taxonomy, Study Objectives and End-of-Chapter Exercises and Problems
8-3
ANSWERS TO QUESTIONS
1.
Variable costing is a system for determining product costs that is used primarily for making
managerial decisions. Under variable costing, direct materials, direct labour, and variable
manufacturing overhead are considered product costs. In contrast, absorption costing is required
for external reporting purposes and is used by some managers for internal decisions. Under
absorption costing, product costs include direct material, direct labour, and manufacturing
overhead (both fixed and variable) costs.
Throughput costing treats all costs as period expenses except for direct materials. It is suitable
only for companies engaged in a manufacturing process in which conversion costs such as direct
labour and manufacturing overhead are fixed costs and do not vary proportionately with the units
of production. Assembly-line and continuous processes that are highly automated are most likely
to meet this criterion.
2.
The costs that are included as product costs under a variable costing system are direct materials,
direct labour, and variable manufacturing overhead.
3.
Fixed manufacturing overhead costs are treated as a period cost, similar to selling and
administrative costs. These costs are expensed each period, as they are incurred.
4.
Under variable costing, direct materials, direct labour and variable manufacturing overhead are
included as product costs. Under throughput costing, only direct material costs are considered
product costs.
5.
In throughput costing, the conversion costsdirect labour and variable manufacturing overhead
are considered to be fixed, and are expensed in the month they are incurred.
6.
Some of the fixed manufacturing overhead costs are deferred to a future period in the inventory
account under absorption costing when inventory increases.
7.
The main difference is the timing of some expenses. Variable costing treats fixed manufacturing
overhead costs as a period cost and therefore expenses these costs each period. Absorption
costing treats fixed manufacturing overhead costs as a product cost and therefore will defer
some of these costs to future periods when production exceeds sales. Conversely, when sales
exceeds production, more fixed costs will be charged to cost of goods sold than under variable
costing.
8.
The difference is going to be in the value of the ending inventory. Under absorption costing the
fixed manufacturing overhead will be included, so ending inventory will be $210,000 (10,500 units
$20). Variable costing does not include fixed manufacturing overhead as a period cost, so the
per unit cost of inventory will be $15, and the value of the ending inventory will be $157,500. The
difference is $52,500, that is, absorption costing will report a $52,500
higher net income than
variable costing because a portion of the
fixed manufacturing overhead costs are deferred in
inventory.
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-5
If production equals sales in any given period, the net incomes under both methods will be equal.
In this case, there is no increase or decrease in the ending inventory when compared to the
beginning inventory. So fixed manufacturing overhead costs in the current period are not deferred
to future periods through an increase in the ending inventory, or released into expenses in the
current period in the case of an inventory decrease.
10.
If production is greater than sales, absorption costing net income will be greater than variable
costing net income. Absorption costing net income is higher because some of the fixed
manufacturing overhead costs will be deferred in the inventory account until the products are
sold.
11.
In the long run, neither method will produce a higher net income amount. Over a long period of
time, sales can never exceed production, nor should production exceed sales by significant
amounts. For this reason, over the lifetime of a corporation, variable costing and absorption
costing will tend to yield the same net income amounts.
12.
Production changes do not affect the amount of fixed manufacturing overhead costs in a given
period. However, production changes affect the expensing of fixed manufacturing overhead
costs. When production exceeds sales, a portion of fixed manufacturing overhead is deferred to a
future period when using absorption costing. If variable costing is used, all fixed manufacturing
overhead incurred in the period is expensed in the current period.
13.
No, variable costing is generally just a managerial technique. Under generally accepted
accounting principles (GAAP), variable costing is not allowed for external financial statements.
14.
15.
The differences between absorption costing and variable costing techniques occur when
inventory levels change between two periods of time. Since just-in-time inventory management
reduces finished goods inventory, the differences between absorption and variable costing are
greatly reduced, if not totally offset.
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-6
Both systems can be useful to management but variable costing has several advantages for
internal decision making. Variable costing is consistent with cost-volume-profit analysis and
incremental analysis. It also makes it easier to understand the impact of fixed and variable costs
on net income. Since net income computed under variable costing is closely tied to changes in
sales levels (not production levels as is the case with absorption costing), it provides a more
realistic assessment of success or failure during a period.
Companies that use variable costing for internal decision making must also maintain absorption
costing systems for external reporting as required under GAAP.
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-7
Product
Cost
Period
Cost
X
X
X
X
X
X
X
X
X
X
Product
Cost
Period
Cost
X
X
X
X
X
X
X
X
X
X
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-8
Product
Cost
Period
Cost
X
X
X
X
X
X
X
X
X
X
$28,980
51,060
64,840
$144,880
$28,980
51,060
64,840
20,000
$164,880
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-9
$28,980
$28,980
Per Unit
$20.00
12.00
15.00
10.00
$57.00
Per Unit
$20.00
12.00
15.00
$47.00
Per Unit
$20.00
$20.00
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-10
$600,000
$240,000
80,000
80,000
20,000
320,000
280,000
100,000
$180,000
(b)
$6.00
1.60
$ 7.60
Rafael Corp.
Income StatementNormal Costing
For the Year Ended December 31, 2012
$600,000
$380,000
380,000
76,000
304,000
16,000
320,000
280,000
100,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-11
$180,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-12
$600,000
$380,000
380,000
76,000
304,000
296,000
100,000
$196,000
(b)
Variable costing net income
Plus: fixed manufacturing overhead costs deferred
in ending inventory (10,000 units $1.60)
Absorption costing operating income
$180,000
16,000
$196,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-13
$25,000
19,000
$ 6,000
(b)
$30.00
12.00
3.00
9.00
$54.00
$1,100,000
$648,000
648,000
108,000
540,000
560,000
240,000
$320,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-14
(a)(2)
$30.00
12.00
3.00
$45.00
$1,100,000
$450,000
40,000
108,000
200,000
490,000
610,000
308,000
$302,000
$302,000
18,000
$320,000
$30.00
12.00
3.00
8.00
$53.00
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-15
$1,100,000
$636,000
636,000
106,000
530,000
12,000
542,000
558,000
240,000
$318,000
$318,000
2,000
$320,000
$30.00
$30.00
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-16
$ 1,100,000
$
360,000
360,000
60,000
$144,000
36,000
40,000
108,000
200,000
300,000
800,000
528,000
$272,000
$272,000
30,000
$302,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-17
SOLUTIONS TO EXERCISES
*EXERCISE 8-16
(a)
$ 800
1,500
300
$2,600
(b)
WU EQUIPMENT COMPANY
Income Statement
For the Year-Ended December 31, 2012
Variable Costing
_______________________________________________________________
Sales (1,200 units $4,500)
Less: variable costs
Variable COGS (1,200 units $2,600)
Variable S&A expense (1,200 units $70)
Contribution margin
Less: fixed costs
Fixed manufacturing overhead
Fixed S&A expense
Net Income
(c)
$5,400,000
$3,120,000
84,000
1,200,000
100,000
3,204,000
2,196,000
1,300,000
$ 896,000
$800
$800
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-18
WU EQUIPMENT COMPANY
Income Statement
For the Year-Ended December 31, 2012
Throughput Costing
_______________________________________________________________
Sales (1,200 units $4,500)
Less: COGS (1,200 units $800)
Throughput contribution margin
Less: Operating expenses
Direct labour (1,500 $1,500)
Variable MOH (1,500 $300)
Variable S&A (1,200 $70)
Fixed MOH
Fixed selling and administration expenses
Net Income
$5,400,000
960,000
4,440,000
$2,250,000
450,000
84,000
1,200,000
100,000
4,084,000
$356,000
(e) When production is greater than sales, variable costing net income is
greater than throughput costing net income by an amount equal to the
number of units in ending inventory times the per unit variable
conversion costs (direct labour and variable overhead).
Per unit cost = $1,500 + $300 = $1,800
Ending inventory = 1,500 produced 1,200 sold = 300 units
Costs deferred in ending inventory = 300 $1,800 = $540,000
Variable costing net income
Less: conversion costs deferred in ending inventory
Throughput costing net income
$896,000
540,000
$356,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-19
EXERCISE 8-17
(a)
Absorption costing:
First determine per unit absorption costing COGS
Variable manufacturing costs
Fixed manufacturing costs ($100,000 10,000)
Per unit absorption costing COGS:
$40.00
10.00
$50.00
ASIAN WINDOWS
Income Statement
For the Year Ended December 31, 2012
Absorption Costing
_______________________________________________________________
Sales (8,500 shades $90)
Less: COGS (8,500 shades $50)
Gross profit
Less: selling and administration expenses
Variable (8,500 $9)
Fixed
Net Income
(b)
$765,000
425,000
340,000
$76,500
250,000
326,500
$13,500
ASIAN WINDOWS
Income Statement
For the Year Ended December 31, 2012
Variable Costing
$765,000
$340,000
76,500
100,000
250,000
416,500
348,500
350,000
$(1,500)
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-20
EXERCISE 8-18
(a)(1) Variable manufacturing costs
Fixed manufacturing costs ($100,000 8,000)
Per unit normal cost
(a)(2)
$40.00
12.50
$52.50
ASIAN WINDOWS
Income StatementNormal Costing
For the year ended December 31, 2012
$765,000
$525,000
525,000
78,750
446,250
25,000
421,250
343,750
326,500
$17,250
$17,250
3,750
$13,500
EXERCISE 8-19
(a)
$6.50
2.75
5.75
$15.00
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-21
BOBS COMPANY
Income StatementVariable Costing
For the Year Ended December 31, 2012
$2,000,000
$1,200,000
312,000
285,000
240,100
1,512,000
488,000
525,100
$(37,100)
EXERCISE 8-20
(a)
(b)
$ 6.50
2.75
5.75
3.00
$18.00
BOB'S COMPANY
Income StatementAbsorption Costing
For the Year Ended December 31, 2012
$2,000,000
1,440,000
560,000
$312,000
240,100
552,100
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-22
Net Income
$7,900
EXERCISE 8-21
(a)(1) Normal costing per unit manufacturing cost:
Direct materials
Direct labour
Variable manufacturing overhead
Pre-determined overhead rate ($285,000 93,860)
Normal manufacturing cost per unit
(a)(2)
$ 6.50
2.75
5.75
3.04
$18.04
BOBS COMPANY
Income StatementNormal Costing
For the year ended December 31, 2012
$2,000,000
$1,713,800
1,713,800
270,600
1,443,200
3,800
1,439,400
560,600
552,100
$
8,500
$
8,500
600
$7,900
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-23
EXERCISE 8-22
(a) & (b) Manufacturing Cost Per Unit
Direct material
Direct labour
Variable manufacturing overhead
Fixed manufacturing overhead
($96,459 260,700)
Manufacturing cost per unit
(c)
Absorption
$0.26
0.34
0.38
Variable
$0.26
0.34
0.38
0.37
$1.35
$0.98
EMPEY MANUFACTURING
Income Statement
For the Year Ended December 31, 2012
Absorption Costing
$521,400
351,945
169,455
$67,782
81,125
148,907
$20,548
(d) Net income is the same under both costing methods, $20,548. The net
incomes are the same because production equals sales for the year.
When this condition occurs, both methods deduct all of the fixed
manufacturing overhead costs in the current year. There is no ending
inventory in which fixed manufacturing overhead costs can be
deferred.
(e) It would be beneficial for Empey Manufacturing to prepare both a
variable costing income statement and an absorption costing income
statement for a variety of reasons. First, to satisfy the requirements of
generally accepted accounting principles, the company is required to
prepare an absorption costing income statement.
EXERCISE 8-22 (Continued)
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-24
$7.00
3.00
2.50
$12.50
$12.50
4.00
$16.50
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-25
$24,750
18,750
$6,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-26
EXERCISE 8-25
First determine unit manufacturing costs:
Direct materials
Direct labour
Variable MOH
Fixed MOH ($18,000 3,000)
Unit manufacturing cost
TPC
VC
$8.00
$8.00
9.00
12.00
$8.00
$29.00
AC
$8.00
9.00
12.00
6.00
$35.00
$800
24,000
24,800
22,400
$2,400
VC
$2,90
0
87,000
89,900
81,200
$8,700
AC
$3,500
105,000
108,500
98,000
$10,500
(a) Therefore, absorption costing net income will be $1,800 more than net
income using variable costing: FMOH deferred in ending inventory
equals 300 units $6.00 FMOH per unit, or ($10,500 $8,700).
(b) And, variable costing net income will be $6,300 more than net income
using throughput costing:
conversion costs deferred in ending
inventory equals 300 units $21.00 per unit, or ($8,700 $2,400).
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-27
SOLUTIONS TO PROBLEMSSet A
*PROBLEM 8-26A
(a) (1) Manufacturing Cost Per UnitAbsorption Costing
Variable manufacturing costs ($40 + $16 + $4)
Fixed Manufacturing overhead ($200,000 10,000)
Manufacturing cost per unit
$60.00
20.00
$80.00
(2)
$1,350,000
720,000
630,000
$54,000
400,000
454,000
$176,000
$1,350,000
$540,000
54,000
594,000
756,000
600,000
$156,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-28
(d) (1) The throughput manufacturing cost consists of direct material only,
so the per unit rate would be $40.
(2)
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-29
PROBLEM 8-27A
(a)
$15,000,000
$375
$3,000,000
2,000 units
$3,000,000
$2,250,000
$750,000
$4,000,000
AFN COMPANY
Income StatementVariable Costing
For the Years Ended December 31
____________________________________________________________
Sales (6,000; 8,000)
Less: Variable costs
Inventory, beginning
Plus: Cost of goods manufactured
Cost of goods available for sale
Less: Inventory, ending
Variable cost of goods sold
Variable selling and administrative
Total variable costs
Contribution margin
Less: fixed costs
Net income
2012
$15,000,000
2013
$20,000,000
3,000,000
3,000,000
750,000
2,250,000
3,000,000
$5,250,000
750,000
2,250,000
3,000,000
3,000,000
4,000,000
7,000,000
9,750,000
3,800,000
$5,950,000
13,000,000
3,800,000
$9,200,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-30
$15,000,000
$375
$400
2,000 units
$3,000,000
$2,250,000
$533.33
$1,550,000
$4,000,000
AFN COMPANY
Income StatementAbsorption Costing
For the Years Ended December 31
____________________________________________________________
Sales (6,000; 8,000)
Less: Cost of goods sold
Inventory, beginning
Plus: Cost of goods manufactured
Cost of goods available for sale
Less: Inventory, ending
Cost of goods sold
Gross margin
Less: Selling and admin costs
Net income
2012
$15,000,000
2013
$20,000,000
6,200,000
6,200,000
1,550,000
$4,650,000
1,550,000
5,450,000
7,000,000
7,000,000
10,350,000
3,600,000
$6,750,000
13,000,000
4,600,000
$8,400,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-31
$5,950,000
800,000
$6,750,000
$9,200,000
800,000
$8,400,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-32
PROBLEM 8-28A
(a)
250,000
200,000
Sales ($8)
Less: Cost of goods sold ($5.00; $5.50)
Gross profit
Less: Selling and Administration
(200,000 $0.50) + $12,000
Net Income
200,000
200,000
$1,600,000 $1,600,000
1,000,000 1,100,000
600,000
500,000
112,000
$488,000
112,000
$388,000
(b)
250,000
200,000
200,000
200,000
Sales ($8)
$1,600,000 $1,600,000
Less: Variable cost of goods sold ($3.00)
600,000
600,000
Variable selling and admin ($0.50)
100,000
100,000
Contribution margin
900,000
900,000
Less: Fixed manufacturing
500,000
500,000
Fixed selling and admin
12,000
12,000
Net Income
$388,000
$388,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-33
$388,000
100,000
$488,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-34
PROBLEM 8-29A
(a)
$115
$297,500
$
160,000
160,000
24,000
136,000
17,850
153,850
143,650
120,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-35
Net income
$23,650
$23,650
10,500
$34,150
(d)
(e)
Reconciliation, 2012
Variable costing net income
Less: costs deferred in ending inventory
[($40 + $10 ) 300 units]
Throughput costing net income
$23,650
15,000
$8,650
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-36
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-37
*PROBLEM 8-30A
(a)(1) Manufacturing cost per unit using normal costing:
Direct material
Direct labour
Variable overhead
Fixed overhead ($70,000 2,500 units)
$30
40
10
28
$108
(a)(2)
ALTA PRODUCTS LTD.
Income StatementNormal Costing
Month ended August 31, 2012
______________________________________________________________
Sales (1,700 $175)
Less: COGS
Inventory, beginning
Plus: Cost of goods manufactured
Cost of goods available for sale
Less: Inventory, ending
Unadjusted cost of goods sold
Plus: volume variance*
Gross profit
Less: Selling and Administration
[(6% $297,500) + $50,000]
Net income
*(2,500 2,000) $28
$297,500
$
216,000
216,000
32,400
183,600
14,000
197,600
99,900
67,850
$32,050
(b) Reconciliation
Normal costing net income
Plus: Additional fixed MOH deferred in ending inventory
[300 units ($35 $28)]
$32,050
2,100
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-38
$34,150
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-39
PROBLEM 8-31A
Variable Costing Income Statement
(a)
Year 1
4,000
$2,000,000
1,280,000
720,000
280,0001
$440,000
Sales in units
Sales ($500)
Less: Variable costs ($320)
Contribution margin
Less: fixed costs
Net income
1
$180,000 + $100,000
Year 2
5,000
$2,500,000
1,600,000
900,000
350,0002
$550,000
$210,000 + $140,000
(b)
Ending inventory, Year 1: (6,000 4,000)
2,000 units
Fixed MOH per unit: ($180,000 6,000)
$30
Reconciliation
Year 1
$440,000
Year 2
$550,00
0
60,000
60,000
$500,000
$490,00
0
(c) Amanjeet lost her bonus because the company uses absorption
costing. Since production was lower than sales in Year 2 and there was
no inventory at year end, under absorption costing, all of Year 2's fixed
overhead costs are expensed as well as the fixed overhead costs that
were deferred into inventory as a result of production being greater than
sales in Year 1.
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-40
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-41
*PROBLEM 8-32A
Unit product costs:
Direct materials ($50)
Direct labour ($37.50)
Variable MOH ($22.50)
Fixed manufacturing overhead
Cost per unit (20,000 units)
Absorption
$1,000,000
750,000
450,000
800,000
$3,000,000
$150.00
Variable
TPC
$1,000,000 $1,000,000
750,000
450,000
$2,200,000 $1,000,000
$110.00
$50.00
(a)
$3,600,000
$
3,000,000
3,000,000
300,000
2,700,000
900,000
180,000
200,000
380,000
$520,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-42
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-43
(b)
Sales ($200)
Less: Variable COGS
Inventory, beginning
Plus Cost of goods manufactured ($110)
Cost of goods available for sale
Less: Inventory, ending ($110)
Variable cost of goods sold
Variable marketing
Contribution Margin
Less: fixed costs ($800,000 + $200,000)
Net income
$3,600,000
$
2,200,000
2,200,000
220,000
1,980,000
180,000
2,160,000
1,440,000
1,000,000
$440,000
(c)
Reconciliation
Variable costing net income
Plus: Fixed MOH deferred in ending inventory
(2,000 units $40)
Absorption costing net income
(d)
$440,000
80,000
$520,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-44
(e)
Sales ($200)
Less: COGS ($50)
Throughput contribution margin
Less: Operating expenses
Variable COGS ($750,000 + $450,000)
Variable Marketing
Fixed ($800,000 + $200,000)
Net income
(f)
Reconciliation
Throughput costing net income
Plus: costs deferred in ending inventory
[2,000 ($37.50 + $22.50)]
Variable costing net income
$3,600,000
900,000
2,700,000
$1,200,000
180,000
1,000,000
2,380,000
$320,000
$320,000
120,000
$440,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-45
*PROBLEM 8-33A
(a)(1) Unit product cost:
Direct materials ($1,000,000 20,000 units)
Direct labour ($750,000 20,000 units)
Variable MOH ($450,000 20,000 units)
Fixed MOH ($800,000 25,000 units)
Cost per unit
Normal
$50.00
37.50
22.50
32.00
$142.00
XANTRA Corp.
Income StatementNormal Costing
Year ended December 31, 2012
______________________________________________________________
Production in units
20,000
Sales in units
18,000
(a)(2)
$3,600,000
$
2,840,000
2,840,000
284,000
2,556,000
160,000
180,000
200,000
2,716,000
884,000
380,000
$504,000
(b) Reconciliation
Normal costing net income
Plus: Additional fixed MOH deferred in ending inventory
[2,000 units ($40 $32)]
Absorption costing net income
$504,000
16,000
$520,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-46
PROBLEM 8-34A
(a) Due to the shutdown arising from the material shortage, the firm has
had to reduce inventory. In effect, fixed costs from beginning
inventory are being expensed in the current period, and the firm has
been unable to defer current period fixed costs because it has been
unable to restore inventory levels.
(b) If the firm can restore inventory levels in the last month, they will be
able to defer some of the current period's fixed costs and can
eliminate the fixed overhead adjustment. Some may raise the issue of
whether manipulating earnings in this way is ethical. Most managers
feel it is ethical provided there is a real action takenactually
increasing inventory, and the action is within the boundaries of normal
operations. However, it is still manipulation.
(c) A variable cost statement would not be affected by the changing
inventory. First determine variable costs for both statements.
Variable cost, Jan 1 = Total cost less fixed costs
= $212,000 $30,000 = $182,000
As a percentage of sales = $182,000 $268,000 = 68%
Because sales and variable costs have remained constant, the
November statement will also reflect 68% variable costs.
Variable cost, Nov = 68% $294,800 = $200,464
SUN COMPANY
Variable Costing Income Statement
Forecast of Operating Results
______________________________________________________________
Year 1
Year 2
Sales
$268,000
$294,800
Less: Variable costs
182,000
200,464
Contribution margin
86,000
94,336
Less: Fixed costs
70,200
71,540
Net income
$15,800
$22,796
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-47
PROBLEM 8-35A
(a) In order to apply variable costing to the Daniels Tool & Die operations,
it is necessary to first remove fixed manufacturing costs from the
inventory values and the cost of goods sold.
Fixed MOH per unit = $25,000 25,000 DLH = $1.00 per DLH
Beginning finished goods inventory:
Using absorption costing
$18,000
Less: Fixed MOH included
1,050 hours $1.00
1,050
Using variable costing
$16,950
Ending finished goods inventory
Using absorption costing
Less: Fixed MOH included
820 hours $1.00
Using variable costing
Beginning work in process inventory:
Using absorption costing
Less: Fixed MOH included
1,600 hours $1.00
Using variable costing
Ending work in process inventory
Using absorption costing
Less: Fixed MOH included
2,100 hours $1.00
Using variable costing
$14,000
820
$13,180
$48,000
1,600
$46,400
$64,000
2,100
$61,900
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-48
$370,000
138,000
142,600
650,600
46,400
697,000
61,900
$635,100
$16,950
635,100
$652,050
13,180
$638,870
$1,015,000
689,620
325,380
156,650
$168,730
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-49
$168,730
500
169,230
230
$169,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-51
SOLUTIONS TO PROBLEMSSet B
*PROBLEM 8-36B
(a)(1)
Direct material
Direct labour
Variable manufacturing overhead
Fixed Manufacturing overhead ($150,000 50,000)
Manufacturing cost per unit
$10
10
5
3
$28
(2)
SPONGEFUN PRODUCTS
Absorption Costing Income Statement
For the year ended December 31, 2012
_________________________________________________________
Sales (46,000 units $60)
$2,760,000
Less: COGS (46,000 units $28)
1,288,000
Gross profit
1,472,000
Less: Variable S&A (46,000 $8)
$368,000
Fixed S&A
300,000
668,000
Net Income before tax
$804,000
(b) (1)
Direct materials
Direct labour
Variable manufacturing overhead
Manufacturing cost per unit
$10
10
5
$25
(2)
SPONGEFUN PRODUCTS
Variable Costing Income Statement
For the year ended December 31, 2012
____________________________________________________________
Sales (46,000 units $60)
$2,760,000
Less: variable costs
Variable COGS (46,000 units $25)
$1,150,000
Variable S&A (46,000 units $8)
368,000 1,518,000
Contribution margin
1,242,000
Less: fixed costs ($150,000 + $300,000)
450,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-52
$792,000
(2)
SPONGEFUN PRODUCTS
Throughput Costing Income Statement
For the year ended December 31, 2012
____________________________________________________________
Sales (46,000 units $60)
$2,760,000
Less: COGS (46,000 units $10)
460,000
Throughput contribution margin
2,300,000
Less: Operating expenses
Variable COGS (50,000 units ($10 + $5)) $750,000
Variable S&A (46,000 units $8)
368,000
Fixed ($150,000 + $300,000)
450,000 1,568,000
Net Income before tax
$732,000
(e) The difference is $60,000 which is the per unit deferred variable
conversion costs times the number of units in ending inventory, or
4,000 (direct labour, $10 + variable MOH, $5).
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-53
PROBLEM 8-37B
(a)(1)
Direct material
Direct labour
Variable manufacturing overhead
Fixed manufacturing overhead ($150,000 60,000)
Manufacturing cost per unit
$10.00
10.00
5.00
2.50
$27.50
(2)
SPONGEFUN PRODUCTS
Normal Costing Income Statement
For the year ended December 31, 2012
_______________________________________________________
Sales (46,000 units $60)
$2,760,000
Less: COGS (46,000 units $27.50)
$1,265,000
Volume variance (10,000 $2.50)
25,000
1,290,000
Gross profit
1,470,000
Less: Variable S&A (46,000 $8)
$368,000
Fixed S&A
300,000
668,000
Net income
$802,000
(b) Reconciliation
Normal costing net income
Plus: Additional fixed MOH deferred in ending inventory
[4,000 units ($28.00 $27.50)]
Absorption costing net income
$802,000
2,000
$804,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-54
PROBLEM 8-38B
ZAKI METAL COMPANY
Variable Costing Income Statement
For the Year Ended December 31, 2012
(a)
$6,000,000
$30
$1,800,000
10,000 km
$450,000
Sales
Less: Variable COGS
Inventory, beginning
Plus: Cost of goods manufactured
Cost of goods available for sale
Less: Inventory, ending
Variable cost of goods sold
Variable selling
Contribution margin
Less: fixed costs
Fixed manufacturing costs
Fixed administrative costs
Net income
$6,000,000
$
1,800,000
1,800,000
300,000
1,500,000
450,000
1,500,000
300,000
1,950,000
4,050,000
1,800,000
$2,250,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-55
$7,200,000
$30
$1,500,000
$300,000
$540,000
Sales
Less: Variable COGS
Inventory, beginning
Plus: Cost of goods manufactured
Cost of goods available for sale
Less: Inventory, ending
Variable cost of goods sold
Variable selling and administrative
Contribution margin
Less: Fixed costs
Fixed manufacturing costs
Fixed administrative costs
Net income
(b)
$7,200,000
$300,000
1,500,000
1,800,000
1,800,000
540,000
1,500,000
300,000
2,340,000
4,860,000
1,800,000
$3,060,000
$6,000,000
$30
$25
$3,300,000
$550,000
$450,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-56
Sales
$6,000,000
Less: COGS
Inventory, beginning
$
Plus: Cost of goods manufactured 3,300,000
Cost of goods available for sale
3,300,000
Less: Inventory, ending
550,000 2,750,000
Gross profit
3,250,000
Less: Selling and Administration
Selling costs
450,000
Administrative costs
300,000
750,000
Net income
$2,500,000
Required calculations for absorption costing for 2013:
Sales ($120 60,000 units)
Per unit variable manufacturing costs: ($120 0.25)
Per unit fixed manufacturing costs: ($1,500,000 50,000)
Absorption manufacturing costs (50,000 $60)
Beginning inventory (10,000 $55)
Variable selling expenses (60,000 $9)
$7,200,000
$30
$30
$3,000,000
$550,000
$540,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-57
Sales
$7,200,000
Less: COGS
Inventory, beginning
$550,000
Plus: Cost of goods manufactured 3,000,000
Cost of goods available for sale
3,550,000
Less: Inventory, ending
3,550,000
Gross profit
3,650,000
Less: Selling and Administration
Selling costs
540,000
Administrative costs
300,000
840,000
Net income
$2,810,000
$2,250,000
250,000
$2,500,000
Reconciliation, 2013
$3,060,000
Variable costing net income
250,000
Less: Fixed MOH released from beginning inventory
$2,810,000
Absorption costing net income
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-58
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-59
PROBLEM 8-39B
(a)
HARRISON PUMPS
DIVISION
Absorption Costing Income Statement
For the Year Ended 2012
_______________________________________________________________
Units produced
60,000
100,000
Sales ($20.00)
Less: Cost of Goods Sold ($13.00; $11.40)
Gross profit
Less: Selling and Administration
Variable ($1.00)
Fixed
Total fixed costs
Operating income
$1,200,000
780,000
420,000
$1,200,000
684,000
516,000
60,000
30,000
90,000
$330,000
60,000
30,000
90,000
$426,000
(b)
60,000
100,000
Sales ($20.00)
$1,200,000 $1,200,000
Less: Variable cost of goods sold ($9.00)
540,000
540,000
Variable selling and admin ($1.00)
60,000
60,000
600,000
600,000
Contribution margin
600,000
600,000
Less: Fixed manufacturing
Fixed selling and admin
240,000
30,000
270,000
240,000
30,000
270,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-60
Net income
$330,000
$330,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-61
96,000
$330,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-62
PROBLEM 8-40B
(a)
$20.00
4.00
$ 24.00
(b)
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-63
(c)
5,000 units
nil units
$4.00 /unit
2011
$205,000
20,000
$225,000
2012
355,000
(20,000)
335,000
Total
$560,000
20,000
(20,000)
$560,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-64
(a)
PROBLEM 8-41B
Contribution margin per unit:
Sales
Less: Variable costs
Manufacturing
$9.00
Selling and Administration
6.00
Contribution margin per unit
Fixed costs:
Fixed manufacturing overhead
Adjust for under (over) applied fixed
overhead
Fixed manufacturing costs
July
$595,000
620,000
$25.00
15.00
$10.00
(35,000)
560,000
420,000
200,000
$760,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-65
Sales in units
ABSCORP LTD.
Variable Costing Income Statements
July
Aug
70,000
75,000
Sales ($25)
$1,750,000
Variable production costs ($15) 1,050,000
Contribution margin
700,000
Less: Fixed costs
760,000
Operating income
$(60,000)
(2)Inventory values
Beginning inventory
Plus: units manufactured
Units available for sale
Less: units sold
Ending inventory
Fixed MOH per unit
Total fixed MOH costs
Budgeted production
Per unit cost
July
5,000
85,000
90,000
70,000
20,000
July
$560,000
80,000
$7.00
Sep
80,000
$1,875,000 $2,000,000
1,125,000 1,200,000
750,000
800,000
760,000
760,000
$(10,000)
$40,000
Aug
20,000
80,000
100,000
75,000
25,000
Sep
25,000
60,000
85,000
80,000
5,000
Total
Aug
Sep
$560,000 $560,000 $1,680,000
80,000
80,000
240,000
$7.00
$7.00
$7.00
July
Aug
$(60,000) $(10,000)
140,000
175,000
(35,000)
$45,000
Sep
$40,000
35,000
(140,000) (175,000)
$25,000 $(100,000)
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-66
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-67
PROBLEM 8-42B
(a)
$400,000
310,000
$90,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-68
PROBLEM 8-43B
$20.00
8.00
0.50
28.50
3.60
$32.10
WINGFOOT CO.
Variable Costing Income Statement
For the Year Ended June 30, 2012
Sales in units
10,000
Sales ($100)
$1,000,000
Less:
Variable COGS ($28.50)
$285,000
Variable selling and administrative ($3.60)
36,000
321,000
Contribution Margin
679,000
Less:
Fixed manufacturing overhead
6,000
Fixed administrative costs
4,000
10,000
Operating income before tax
$669,000
Income tax (40%)
267,600
Net income
$401,400
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-69
PROBLEM 8-44B
(a) In order to apply variable costing to the Portland Optics operations, it
is necessary to first remove fixed manufacturing costs from the
inventory values and the cost of goods sold.
Beginning finished goods inventory:
Using absorption costing
Less: Fixed MOH included
1,080 hours ($130,000 32,500)
Using variable costing
Ending finished goods inventory
Using absorption costing
Less: Fixed MOH included
550 hours ($176,000 44,000)
Using variable costing
Beginning work in process inventory:
Using absorption costing
Less: Fixed MOH included
1,400 hours $4.00
Using variable costing
Ending work in process inventory
Using absorption costing
Less: Fixed MOH included
2,500 hours $4.00
Using variable costing
$25,000
4,320
$20,680
$14,000
2,200
$11,800
$34,000
5,600
$28,400
$60,000
10,000
$50,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-70
$210,000
435,000
189,000
834,000
28,400
862,400
50,000
$812,400
$ 20,680
812,400
830,080
11,800
$821,280
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-71
$1,520,000
$821,280
121,600
175,000
68,400
187,000
942,880
577,120
430,400
$146,720
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-72
SOLUTIONS TO CASES
CASE 8-45
(a)
Sales (20,000 seats $680)
Variable costs (20,000 seats $340)
Contribution margin
Fixed costs
Net income
$13,600,000
6,800,000
6,800,000
4,420,000
$2,380,000
$13,600,000
5,600,000
8,000,000
5,000,000
$3,000,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-73
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-74
CASE 8-46
(a)
$2.75
5.60
$1.40
0.50
0.15
0.27
2.32
$10.67
(b)
BIG SPORTS MANUFACTURING
Variable Costing Income Statement
For the Year Ended December 31, 2012
Sales in units
72,500
Sales ($18)
$1,305,000
Less: Variable COGS
Beginning inventory (85,000 $9.67) $821,950
Units produced (35,000 $10.67)
373,450
Total available for sale
1,195,400
1
Ending inventory
494,325
Variable cost of goods sold
701,075
Variable sell & admin ($0.40)
29,000
730,075
Contribution margin
574,925
Less: Fixed costs
Fixed manufacturing overhead
210,000
Fixed administrative costs
83,000
293,000
Operating income before tax
$281,925
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-75
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-76
(d)
$2.75
72,500
Sales ($18)
Less: Throughput COGS ($2.75)
Throughput contribution margin
Less: Operating expenses
Variable COGS ($5.60 + $2.32)
Variable S&A ($0.40)
Fixed
Net Income before tax
$1,305,000
199,375
1,105,625
$574,200
29,000
293,000
896,200
$209,425
$10.67
6.00
$16.67
$9.67
4.00
$13.67
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-77
72,500
Sales ($18)
$1,305,000
Less: COGS
Beginning inventory (85,000 $13.67) $1,161,950
Units produced (35,000 $16.67)
583,450
Total available for sale
1,745,400
Ending inventory
754,325
991,075
Gross margin
313,925
Less: selling and administrative costs
Variable ($0.40)
29,000
Fixed
83,000
112,000
Operating income
$201,925
Ending inventory = (12,500 $13.67) + (35,000 $16.67)
(g) (1) Reconciliation of net income
Variable costing net income
Plus: FMOH deferred in ending inventory
(12,500 $4) + (35,000 $6)
Less: FMOH released in beginning inventory
(85,000 $4)
Absorption costing net income
$281,925
260,000
(340,000)
$201,925
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-78
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-79
CASE 8-47
(a)
2011
$80.00
40.00
35.00
155.00
41.67
$196.67
Cost of goods sold: 2011
Beginning finished goods inventory
Plus: cost of goods manufactured
(60,000 $196.67)rounded
Cost of goods available for sale
Less: ending inventory
[(60,000 54,000) 196.67]
Cost of goods sold
Cost of goods sold: 2012
Beginning finished goods inventory
Plus: cost of goods manufactured
(50,000 $205.00)
Cost of goods available for sale
Less: ending inventory
[(110,000 108,000) $205.00]
Cost of goods sold
2012
$80.00
40.00
35.00
155.00
50.00
$205.00
11,800,000
11,800,000
1,180,000
$10,620,000
$1,180,000
10,250,000
11,430,000
410,000
$11,020,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-80
Sales in units
Sales ($250 per unit)
Cost of goods sold:
Gross Profit
Less: selling and administrative costs
[(54,000 $30) + $300,000]
Net income
(b)
2012
54,000
$13,500,000
10,620,000
2,880,000
$13,500,000
11,020,000
2,480,000
1,920,000
$ 960,000
1,920,000
$ 560,000
Sales in units
Sales ($250 per unit)
Variable costs:
Cost of goods sold ($155)
Selling ($30)
Total variable costs
Contribution margin
Less: Fixed costs
Manufacturing overhead
Selling
Total fixed costs
Net income
2011
54,000
2012
54,000
$13,500,000
$13,500,000
8,370,000
1,620,000
9,990,000
3,510,000
8,370,000
1,620,000
9,990,000
3,510,000
2,500,000
300,000
2,800,000
$ 710,000
2,500,000
300,000
2,800,000
$ 710,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-81
Sales in units
Sales ($250); ($250)
Less: Throughput COGS ($80); ($80)
Throughput contribution margin
Less: Operating expenses
Variable COGS ($75 60,000; 50,000)
Variable S&A ($30); ($30)
Fixed ($2,500,000 + $300,000)
Net income
2012
54,000
$13,500,000
4,320,000
9,180,000
$13,500,000
4,320,000
9,180,000
4,500,000
1,620,000
2,800,000
8,920,000
$260,000
3,750,000
1,620,000
2,800,000
8,170,000
$1,010,000
2012
$1,010,000
150,000
(450,000)
$710,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-82
CASE 8-48
(a)
(b)
Abs.
$2.00
6.00
4.00
Var.
$2.00
6.00
4.00
4.40
$16.40 $12.00
28,000
$560,000
459,200
100,800
96,000
$4,800
28,000
$560,000
$336,000
56,000
392,000
168,000
172,000
$(4,000)
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-83
$(4,000)
30,800
(22,000)
$4,800
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-84
CASE 8-49
(a)
100,000
80,000
180,000
145,000
35,000
HUBER CORPORATION
Absorption Costing Income Statement
For the Month Ended November 30, 2012
______________________________________________________________
Sales in units
100,000
Sales ($24 per unit)
Less: cost of goods sold ($16)
Gross profit
Less: Selling and administrative
Net income before overhead adjustment
Less: overhead adjustment ((150,000 145,000) $4)
Net income
(2) Reconciliation of net income:
Variable costing net income
Plus: FMOH deferred in ending inventory
(80,000 $4)
Less: FMOH released in beginning
inventory (35,000 $4)
Absorption costing net income
$2,400,000
1,600,000
800,000
400,000
400,000
20,000
$380,000
$200,000
320,000
(140,000)
$380,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-85
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-86
CASE 8-50
(a) CM per unit = Sales per unit variable costs
CM = $8.00 ($2.00 + $3.00) = $3.00
Total fixed costs = (100,000 $0.50) + (100,000 $0.80)
Total fixed costs = $130,000
Break-even in units = Fixed costs CM per unit
Break-even in units = $130,000 $3.00 = 43,333 units
(b)
RICKUSE LIMITED
Variable Costing Income Statement
______________________________________________________________
Sales (130,000 $8)
Variable cost (130,000 $5.00)
Contribution margin
Less: Fixed costs
Manufacturing overhead
Selling and Administrative
Net income
$1,040,000
650,000
390,000
$50,000
80,000
130,000
$260,000
(c)
RICKUSE LIMITED
Absorption Costing Income Statement
______________________________________________________________
Sales (130,000 $8)
Less: cost of goods sold (130,000 $5.50)
$715,000
Volume variance ((130,000 100,000) $0.50)
15,000
Gross profit
Less: Selling (130,000 $.80)
Net income
$1,040,000
700,000
340,000
104,000
$236,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-87
CASE 8-51
(a) Beginning inventories are carried at a full cost of $8 per unit. The 2012
cost of goods sold is made up of 600,000 $8 = $4,800,000 of
beginning inventory costs and $8,320,000 $4,800,000 = $3,520,000 of
current period costs (400,000 units at $8.80).
The fixed overhead rate per unit is given as $3.30; thus the $495,000
under-applied fixed overhead implies the firm produced $495,000
$3.30 = 150,000 units below their target level. The target level must be
$3,300,000 $3.30 = 1,000,000 units, so they produced 850,000 units.
With these observations, we can determine that the level of inventory
dropped by 150,000 units (sales of 1,000,000 less production of
850,000).
Two factors contributed to the decreased income in 2012 despite
increased sales.
First, in 2011, the firm was able to defer considerable fixed costs into
inventory by producing 600,000 300,000 = 300,000 more units than
were sold. In the current period, more units were sold than produced,
so "extra" fixed costs were incurred. Second, the firm treats the
volume variance as a period cost. In 2011, production exceeded the
planned level by $600,000 $3.00 = 200,000 units, yielding the overapplied fixed overhead, but in 2012 production fell below the planned
level, yielding the $495,000 under-applied fixed overhead.
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-88
BBG CORPORATION
Variable Costing Income Statement
______________________________________________________________
Sales (1,000,000 units)
Variable cost: 600,000 $5.00 from 2011
400,000 $5.50 from 2012
Contribution margin
Less: Fixed costs
Manufacturing overhead
Selling and Administrative
Net income
$11,200,000
$3,000,000
2,200,000
$3,300,000
1,500,000
5,200,000
6,000,000
4,800,000
$1,200,000
$1,200,000
1,485,000
(1,800,000)
$885,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-89
CASE 8-52
(a)
(b) In 2011 the number of units produced and sold were equal. When this
occurs variable costing and absorption costing provide the same
results. Thus, in 2011 net income under variable costing would have
been $400,000. In 2012 units produced exceeded units sold by 5,000
units. However, net income under variable costing is not impacted by
the number of units produced. Since the number of units sold did not
change from 2011 to 2012, and the selling price, variable cost per unit,
and total fixed costs didnt change, the divisions net income in 2012
would equal its 2011 income of $400,000.
(c) In part (b) it was determined that the divisions net income would have
been $400,000 in 2012 under variable costing. Since this is the same as
2011 net income, Scott would not receive a bonus.
(d) If Scott intentionally overproduced inventory in order to increase his
bonus, then his actions were unethical. Based on the information
provided, we cant actually determine Scotts motives. He may have
believed that just-in-time inventory was causing the company to lose
sales due to stock-outs. If that was the case, there would be options
available to the company other than totally giving up on just-in-time
practices.
In order to eliminate any potential conflicts of interest between Scott
and the company, and to ensure that his actions are in the best interest
of the company, the company could begin preparing variable costing
income statements to supplement its absorption costing statements
for the purpose of calculating bonuses. This would eliminate any
incentive Scott might have to over-produce, as well as providing useful
information for other internal management decision making.
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-90
Variable
costing
300,000
180,000
00000
0
Absorption
costing
300,000
180,000
500,000
480,000
980,000
120,000
245,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-91
Direct Material
Direct labour
Variable manufacturing overhead
Fixed manufacturing overhead*
2010
2011
2012
$3.00 $3.00 $4.00
2.00
2.00
3.00
4.00
4.00
4.00
7.65
7.20 10.20
$16.65 $16.20 $21.20
Sales
Cost of goods sold:
Beginning inventory
Plus: cost of goods manufactured
Cost of goods available for sale
Less: ending inventory
Gross margin
Selling & Admin expenses
Operating income
2010
2011
2012
$1,750,000 $1,875,000 $2,160,000
1,332,000
1,332,000
166,500
1,165,500
166,500
1,377,000
1,543,500
324,000
1,219,500
324,000
1,272,000
1,596,000
1,596,000
584,500
500,000
$84,500
655,500
525,000
$130,500
564,000
550,000
$14,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-92
WCP-8 (Continued)
In 2010, production exceeded sales by 10,000 units and, as a result,
$76,500 ($7.65 10,000 units) of fixed manufacturing overhead costs
were converted to inventory assets on the balance sheet under
absorption costing.
By the end of 2011, inventory had increased to 20,000 units as
production again exceeded sales by 10,000 units. Manufacturing costs
deferred for the period totalled $144,000 ($7.20 20,000 units).
However, in 2012, conversion to lean manufacturing called for low
inventory levels, so sales exceeded production by 20,000 units. The
costs that had been deferred from the previous year, $144,000 ($7.20
20,000 units) were converted to expenses on the income statement as
cost of goods sold. At the same time this was not offset by deferred
costs as Waterways had no inventory at the end of the year.
(b) Determine variable per unit cost
Direct material
Direct labour
Variable manufacturing overhead
2010
$3.00
2.00
4.00
$9.00
2011
2012
$3.00 $4.00
2.00
3.00
4.00
4.00
$9.00 $11.00
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-93
WCP-8 (Continued)
WATERWAYS CORPORATION
Absorption Costing Income Statement
For the years ending December 31
______________________________________________________________
2010
Sales
$1,750,000
Variable costs:
Cost of goods sold
Beginning inventory
770,000
762,000
Operating income
$8,000
2011
$1,875,00
0
2012
$2,160,000
90,000
765,000
855,000
180,000
675,000
375,000
1,050,000
180,000
660,000
840,000
840,000
400,000
1,240,000
825,000
762,000
$63,00
0
920,000
762,000
$158,0
00
84,500
2011
$63,0
00
144,000
76,500
130,500
2012
$158,00
0
144,000
14,000
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-94
WCP-8 (Continued)
Variable cost statements are consistent with cost-volume-profit
analysis, making it easier to perform CVP analysis. In addition, variable
cost income becomes a function of sales only; it is not affected by
changes in inventory levels. Further, using variable cost statements
eliminates the impression that fixed overhead costs are variable,
especially when per unit rates change from year to year depending on
production levels. Finally, variable cost statements more closely follow
actual cash flow patterns, which is easier for many managers to
understand.
(c) If Waterways had budgeted production of 80,000 units per year, and
annual fixed overhead costs were $612,000, then their pre-determined
overhead rate would have been $7.65 per unit ($612,000 80,000 units).
Volume variances would be 2010nil (actual rate = applied rate)
2011$38,250 favourable
2012$153,000 unfavourable
2010
Production in units
Pre-determined overhead rate
Overhead applied during the year
2012
80,000
85,000
60,000
$ 7.65
$612,000
$7.65
$650,250
$7.65
$459,000
612,000
612,000
$ 38,250
612,000
($153,000)
Actual overhead
Volume variance
(d)
2011
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-95
WCP-8 (Continued)
The second criterion is that management favour cost accounting
information that is helpful for short term, incremental analysis, such as
whether the company should accept or reject a special offer at a
reduced sales price.
Waterways Corporation appears to be highly automated as fixed
manufacturing overhead costs account for 46% of all production costs.
And their adoption of lean manufacturing techniques seems to be
working as they have reduced their inventory to zero. However, they
would have to look closely at labour and overhead to make certain they
are predominantly fixed.
Whether or not they decide to use throughput costing would depend on
their focus on long term planning and decision-making.
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-96
LEGAL NOTICE
Copyright 2011 by John Wiley & Sons Canada, Ltd. or related companies. All rights
reserved.
The data contained in these files are protected by copyright. This manual is furnished under
licence and may be used only in accordance with the terms of such licence.
The material provided herein may not be downloaded, reproduced, stored in a retrieval
system, modified, made available on a network, used to create derivative works, or transmitted
in any form or by any means, electronic, mechanical, photocopying, recording, scanning, or
otherwise without the prior written permission of John Wiley & Sons Canada, Ltd.
Solutions Manual 2011 John Wiley & Sons Canada, Ltd. Unauthorized copying, distribution, or transmission of this page is prohibited.
1-97