Professional Documents
Culture Documents
Absorption (Variable) Costing and Cost-Volume-Profit Analysis
Absorption (Variable) Costing and Cost-Volume-Profit Analysis
281
282 Chapter 11
Absorption/Variable Costing and Cost-Volume-Profit Analysis
10. When the production level exceeds the sales level, absorption
costing income will be higher than variable costing income
because some of the fixed factory overhead incurred during the
period will be deferred into inventory rather than going to
the income statement. Since no fixed overhead is inventoried
under variable costing, there will be more dollars of expense
on the income statement under variable costing than there will
be under absorption costing.
When the production level is less than the sales level,
some of the fixed overhead deferred in previous periods will
be charged against income as part of cost of goods sold under
absorption costing in addition to the current period fixed
overhead. Thus, there will be greater income charges under
absorption costing than under variable, resulting in a smaller
income amount.
11. The break-even point is the starting point for CVP analysis
because before a company can earn profits, it must first cover
all of its variable and fixed costs; the point at which all
costs are just covered is the break-even point.
15. If fixed costs increase and selling price and variable costs
remain constant, contribution margin will not change because
fixed costs do not enter into the computation of contribution
margin. Because a larger amount of fixed costs must now be
covered by the same amount of contribution margin per unit,
the break-even point will rise.
16. Contribution margin per unit can be divided into fixed costs
to compute break-even point in units. Contribution margin
percentage can be divided into fixed costs to compute break-
even point in sales dollars.
18. Since taxes will reduce income before taxes by $.40 of each
dollar, the income that will remain to be considered net
income or profits will only be $.60 of each dollar. Therefore,
to generate $.60 of net income, the company will need to
produce $1.00 of income before taxes - dividing what is
desired by the remaining portion after taxes yields the
corresponding value before taxes.
Exercises
24. The only difference between variable and absorption net income
is due to the difference in treatment of fixed manufacturing
overhead.
Sales $4,800
Less cost of goods sold:
Variable cost per unit $ 24
Fixed overhead cost per unit 10
Total unit cost $ 34
Times number of units sold × 100
Cost of goods sold at standard $3,400
Less production volume variance
(5,000 units @ $10) (50) (3,350)
Gross margin $1,450
Less fixed selling & administrative expenses (800)
Income before taxes $ 650
288 Chapter 11
Absorption/Variable Costing and Cost-Volume-Profit Analysis
35. a. Each bag contains 3 gloves and 1 bat. Each bag generates
(3 × $4) + (1 × $5) = $17 of contribution margin.
BEP = $200,000 ÷ $17 = 11,764.71, or 11,765 bags.
11,765 bags contain 11,765 × 3 = 35,295 bats and 11,765
gloves.
Bat revenue: 11,765 × 3 × $10 = $352,950
Glove revenue: 11,765 × 1 × $15 = 176,475
Total revenue $529,425
36. a.
100000
$
Total
80000 costs
60000 Loss
area
40000
20000
Fixed Cost
0
0 7500 15000 22500
Units of production
Chapter 11 293
Absorption/Variable Costing and Cost-Volume-Profit Analysis
b.
Breakeven Point
Total
Contemporary CVP Graph revenue
curve
200000
Breakeven
point Profit
180000
area
160000
140000 Total
costs
120000
100000
$
80000
Fixed
costs
60000
40000
Variable
20000
costs
0
0 7500 15000 22500
Units of production Loss area
294 Chapter 11
Absorption/Variable Costing and Cost-Volume-Profit Analysis
c.
Breakeven point
80000
60000 Profit
area
40000
20000
$
0
0 7500 15000 22500
-20000 Loss area
-40000
Units of production
Problems
b. Kirkfield Fashions
Income Statement (Absorption)
For the Year Ended December 31, 2003
$27,400 U 30,000]
298 Chapter 11
Absorption/Variable Costing and Cost-Volume-Profit Analysis
Inventory 15,600
Cost of Goods Sold 78,000
Underapplied Overhead 23,400
Factory Overhead 117,000
d. Advantages:
The fixed costs are reported at incurred values (and not
applied), thus increasing the likelihood of better
control of those costs.
Profits are directly influenced by changes in sales
volume (and not influenced by building inventory).
The impact of fixed costs on profits is emphasized.
Product line, territory, etc., marginal contribution is
emphasized and more readily ascertainable.
The income statements are in the same form as the
cost-volume- profit relationships.
Disadvantages:
Total costs may be overlooked when considering problems.
Distinction between fixed and variable cost is arbitrary
for many costs.
Emphasis on variable cost may cause managers to ignore
fixed costs.
e. Advantages:
Statements would readily reflect the direct impact of
sales volume on profits.
The consequences of fixed costs would be more obvious.
Inventory swings would not influence profits.
Disadvantages:
Costs are not matched with revenues.
The difficulty in separating fixed and variable costs
might cause statements to be misleading.
Statements would confuse investors used to absorption
costing statements.
Confidential information (on the nature of costs) could
be disclosed to competitors.
(CMA adapted)
Chapter 11 299
Absorption/Variable Costing and Cost-Volume-Profit Analysis
Babbage Digital
Income Statements (Variable)
For the Years Ended December 31, 2002 and 2003
2002 2003
Net income (absorption) $620,000 $690,000
Net income (variable) 470,000 750,000
Difference $150,000 $(60,000)
41. a.
Revenues:
Airline bookings ($30,000 × 0.08) $2,400
Rental car bookings ($4,500 × 0.10) 450
Hotel bookings ($7,000 × 0.20) 1,400 $4,250
Costs:
Advertising $1,100
Rent 900
Utilities 250
Other 2,200 (4,450)
Net loss $ (200)
b.
Increase in revenues $30,000 × 0.40 × 0.08 = $960
Increase in costs (600)
Increase in profits $360
c.
Increase in revenues:
Airline bookings ($10,000 × .08) $ 800
Rental car bookings ($1,500 × .10) 150
Hotel bookings ($4,000 × 0.20) 800 $1,750
Increase in costs:
Kyle's commission ($1,750 × .50) 875
Kyle's wage 300
Additional utility cost 300 (1,475)
Increase in profits $ 275
d.
Increase in revenues:
Airline bookings ($8,000 × .08) $ 640
Increase in costs:
Kyle's commission ($640 × .50) $320
Kyle's wage 300
Additional fixed cost 400 (1,020)
Increase in losses $ (380)
b. Hun Company
Income Statement (Variable)
First Qtr. Second Qtr.
Sales $2,250,000 $2,625,000
Variable Costs
Cost of Goods Sold
Beginning FG $ 0 $ 294,000
CGM
Variable prod. 2,058,000 1,764,000
Available goods $2,058,000 $2,058,000
Ending FG (294,000) 0
Other variable 171,000 (1,935,000) 199,500 (2,257,500)
Contribution Margin $ 315,000 $ 367,500
Fixed expenses
Production $ 97,500 $ 97,500
Operating 21,400 (118,900) 21,400 (118,900)
Pretax income $ 196,100 $ 248,600
Income taxes (68,635) (87,010)
Net income $ 127,465 $ 161,590
45. a.
Total sales price per bag:
Encyclopedias ($1,200 × 3) $3,600
Dictionaries ($240 × 5) 1,200 $4,800
Total variable costs per bag:
Encyclopedias ($480 × 3) $1,440
Dictionaries ($160 × 5) 800 (2,240)
Total CM $2,560
46. a. & b.
Total variable costs:
Tile Carpet Parquet
Direct materials $5.20 $3.25 $ 8.80
Direct labor 1.80 0.40 6.40
Variable overhead 1.00 0.15 1.75
Variable selling expenses 0.50 0.25 2.00
Variable general and
administrative 0.20 0.10 0.30
Total $8.70 $4.15 $19.25
47. a.
40 00
$
30 00 Total cost
curve
20 00
Loss area
10 00
0
0 40 80 12 0 16 0 20 0 24 0 28 0
Number of m em be rs
Chapter 11 309
Absorption/Variable Costing and Cost-Volume-Profit Analysis
b.
0
0 40 80 12 0 16 0 20 0 24 0 28 0
Number of m em be rs
310 Chapter 11
Absorption/Variable Costing and Cost-Volume-Profit Analysis
c.
Profit-volume Graph
20 00
Break-even Revenue
15 00 point curve
10 00
Profit
50 0 area
$ 0
0 40 80 12 0 16 0 20 0 24 0 28 0
-5 00
Loss area
-1 000
-1 500
-2 000
Number of m em be rs
Cases
Supporting calculations
1/1/02 12/31/02
Inventories Inventories Differences
Work in process 1,600 2,100 500
Finished goods 1,050 820 (230)
Total 2,650 2,920 270
Delaware Company
Forecasts of Operating Results
Forecasts as of
1/1/02 11/30/02
Sales $268,000 $294,800
Variable costs
Manufacturing $182,000 $200,200
Selling expenses 13,400 14,740
Total variable costs $195,400 $214,940
Contribution margin $ 72,600 $ 79,860
Fixed costs
Manufacturing $ 30,000 $ 30,000
Administrative 26,800 26,800
Total fixed costs $ 56,800 $ 56,800
Earnings before taxes $ 15,800 $ 23,060
b. 1. Dogs Cats
Sales price per day $12.00 $10.00
Variable costs 2.60 1.35
CM $ 9.40 $ 8.65
Reality Check
corrective action.
These rationalizations seem to indicate that
unhealthy and unethical acts can be permitted and
tolerated if a large number of directly affected people
benefit without regard for the effects on persons or
entities that are indirectly affected. While
utilitarianism does look at the greatest good for the
greatest number, it considers all parties-directly and
indirectly affected-in making that cost-benefit analysis.
The company in this case is not considering the indirect
effects of its actions.