You are on page 1of 2

7-6

The unit product cost:

Direct material 50
Direct labour 80 700 000
v.manufacturing ohd 20 20 000
150
Fix 35 = 35
185

Absoption costing

Sales (19000 x 210) 3990 000


Beginning inventory 0
v.manufacturing ohd (20000 x 185) 3700 000
G. available for sale 3700 000
Ending inventory (1000 x 185) 185 000
Cost of goods sold 3515 000
Groos margin 475 000
Selling & administrative expenses
( 19000 x 10 + 285 000) 475 000
Net income -

7-9

Sales (35000 x 25)


875 000
v.expenses:
v.cost of goods sold
beginning inventory 0
v. selling & administrative expenses
( 40 000 x 12) 480 000
Goods avaible for sales 480 000
Less ending inventory (5000 x 12) 60 000
420 000
v. selling & administrative (35000 x 2) 70 000

490 000
Gross margin
385 000
Fixed manufacturing
160 000
Fixed selling & administrative
210 000
15 000
v. costing net income 15 000
fixed manufacturing ohd (5000 x 4) 20 000
absorpting costing net operating income 15 000

You might also like