Barba, Ryneth Claire T 1 A) : Required
Barba, Ryneth Claire T 1 A) : Required
Barba, Ryneth Claire T 1 A) : Required
REQUIRED:
1 a)
b)
2a
b
Direct materials ₱ 18.00
Direct Labor ₱ 7.00
Variable manufacturing overhead ₱ 2.00
Total variable manufacturing costs ₱ 27.00
Fixed manufacturing overhead (P 160,000 / 20,000 UNITS) ₱ 8.00
Absorption costing unit product cost ₱ 35.00
Max Company
Income Statement
For the year 20xx
Absorption Costing
Sales
Less: Cost of Good Sold
Inventory, beginning ₱ -
Cost of goods manufactured ₱ 700,000.00
Total goods available for sale ₱ 700,000.00
Less: Ending inventory ₱ 140,000.00
Gross profit
Less: Operating expenses
Selling and administrative expenses
Fixed ₱ 110,000.00
Variable ₱ 80,000.00
Net Income
Max Company
Income Statement
For the year 20xx
Variable Costing
Sales
Less: Variable cost of Sales
Variable cost of Good sold ₱ 432,000.00
Variable Selling and Administrative Expenses ₱ 80,000.00
Contribution Margin
Less: Fixed Cost
Manufacturing ₱ 160,000.00
Selling and Administrative Expenses ₱ 110,000.00
Net Income (loss)
₱ 800,000.00
₱ 560,000.00
₱ 240,000.00
₱ 190,000.00
₱ 50,000.00
₱ 800,000.00
₱ 512,000.00
₱ 288,000.00
₱ 270,000.00
₱ 18,000.00
Sales (16,000 units * P 50 per unit) ₱ 800,000.00
Cost of good sold (16,000 units * P35 per unit) ₱ 560,000.00
Selling and Administrative Expenses [(16,000 units * P 2 per unit) + P 110,000] ₱ 142,000.00
Cost of goods manufactured ( 16,000 * 38) ₱ 700,000.00