Tutorial Variable Vs Absorpotion Costing - SMPT 04.01.2022
Tutorial Variable Vs Absorpotion Costing - SMPT 04.01.2022
1) Absorption costing
Year 1 Year 2
DM 11 11
DL 6 6
MOH:
Variable 3 3
Fixed (120000/10000) 12
(120000/6000) 20
Unit product cost 32 40
b) Income statement:
Year 1 Year 2
Sales (8000 x 50) 400000 400000
(-) COGS
8000 x 32 -256000
(2000 x 32) + (6000 x 40) -304000
Gross margin 144000 96000
(-) Selling and admin exp:
Variable (8000 x 4) -32000 -32000
Fixed -70000 -70000
Net operating income/(loss) 42000 -6000 36000
2) Variable costing
Year 1 Year 2
DM 11 11
DL 6 6
MOH:
Variable 3 3
Unit product cost 20 20
b) Income statement:
Year 1 Year 2
Sales 400000 400000
(-) COGS:
Variable COGS (8000 x 20) -160000 -160000
Variable selling (8000 x 4) -32000 -32000
Gross margin 208000 208000
(-) Fixed exp:
Fixed MOH -120000 -120000
Fixed selling -70000 -70000
Net operating income 18000 18000 36000
3) Reconciliation
Year 1 Year 2
Variable costing NOI 18000 18000
Add: Fixed MOH cost deferred
under absorption costing
(2000 unit x 12) 24000
Less: Fixed MOH cost released
under absorption costing
(2000 unit x 12) -24000
Absorption costing NOI 42000 -6000