Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Tamara Aulia Rizki - Tugas Minggu Ke-6 - AM-S1 Akuntansi

Download as pdf or txt
Download as pdf or txt
You are on page 1of 4

Nama : Tamara Aulia Rizki

Nim : 12030118130201

Problem 7-23
1.
a. Under absorption costing
Unit product costs:

Direct materials $ 3,5


Direct Labor $ 12,00
Variable Manufacturing Overhead $ 1,00
Fixed Manufacturinf overhead ($30.000 : 30.000) $ 10,00
Absorption costing unit product cost $ 26,50

b. The absorption costing income statement follow:

Tami's creations Inc


Income statement
For the Quarter Ended March 31
Sales (28,000 unit x $40) $1.120.000
Cost of goods sold (28,000 x $26,5) $ 742.000
Gross margin $ 378.000
Selling and administrative expenses
Variable selling and administrative $ 168.000
Fixed selling and administrative $ 200.000 $ 368.000
Net income operations: $ 10.000

c. The reconciliation of the variable and absorption costing net operating income
follows
$ -
Variable costing loss operating income 10.000
add fixed manufacturing overhead costs
deferred
in inventory under absorption costing
$
(2,000 unit x $10) 20.000
$
Absorption costing net operating income 10.000

2. Pertanyaannya benar, mengapa demikian? Karena dengan menggunakan


absorption costing Tami;s Creations Inc terlihat bahwa operating incomenya
sebesar $10.000 dibandingkan dengan Variable Costing Tami’s Creations Inc
mendapatkan loss operating income $10.000
3.

Maret April
Units in beginning inventory 0 2.000
Units produced during the month 30.000 30.000
Units sold during the month 28.000 32.000
Units in ending inventory 2.000 0
Variable manufacturing overhead $ 1,00
Variable Costing unit product cost $16,50

a. Variable costing income statements

Tami's creations Inc


Income statement
For the Quarter Ended April 31
Sales (32,000 unit) $1.280.000
Variable expenses :
Variable cost of good sold ($16,5 x
32,000 unit) $ 528.000
Variable selling and administrative $ 192.000 $ 720.000
Contribution Margin $ 560.000
Fixed expenses :
Fixed manufacturing overhead $ 300.000
Fixed selling and administrative $ 200.000 $ 500.000
Net income operations: $ 60.000

b. Absorption costing income statements

Tami's Creations Inc


Income Statement
For the Quarter Ended April 31
Sales (32,000 unit x $40) $ 1.280.000
Cost of good sold (32,000 unit x
$26,5) $ 848.000
Gross margin $ 432.000
Selling and administrative expenses
Variable selling and administrative
(32,000 x $6) $ 192.000
Fixed selling and administrative $ 200.000 $ 392.000
Net income operations $ 40.000
1. The reconciliation of the variable and absorption costing net operating incomes
follows:

Variable costing net operating income $ 60.000


Deduct fixed manufacturing overhead costs released
From inventory under absorption costing
(2,000 x $10) $ -20.000
Absorption costing net operating income $ 40.000

Problem 7-24
1. Tidak, dimana jika mengamil keputusan internal untuk menggunakan format
dengan biaya penyerapan untuk laporan laba rugi yang tersegmentasi,
merupakan keputusan yang tidak baik, hal ini dikarenakan ketika break – event
point akan dihitung, maka format untuk kontribusinya harus digunakan daripada
dengan menggunakan format absorption
2.
a. Common fixed expenses

Commercial Residential
Total selling and administrative expenses $ 104.000 $ 136.000
Less : Direct fixed expenses $ 55.000 $ 38.000
Less : Variable sales commission (10% of
sales) $ 25.000 $ 50.000
Common fixed expenses allocated to
segments $ 24.000 $ 48.000

1. Allocation option sales (sudah benar)

Commercial Residential Total


Total sales $ 250.000 $ 500.000 $750.000
Ratio 33% 67%
Common fixed expenses allocated to
segments $ 24.000 $ 48.000 $ 72.000
Ratio 33% 67%

3. Tidak, kami tidak setuju terkait keputusan internal ini dengan mengalokasikan
biaya tetap ini karena tidak berhubungan langsung dengan segmen

4. Segmented income statement

Commercial Residential Total


Total sales $ 250.000 $ 500.000 $ 750.000
Variable expenses $ - $ -
Cost of good sold $ 140.000 $ 360.000 $ 500.000
Sales commussions $ 25.000 $ 50.000 $ 75.000,0
Total variable expenses $ 165.000 $ 410.000 $ 575.000
Contribution margin $ 85.000 $ 90.000 $ 175.000
Less: Direct fixed expenses $ 55.000 $ 38.000 $ 93.000
segment margin $ 30.000 $ 52.000 $ 82.000
less: common fixed
expeses $ 72.000
Net operating income $ 10.000

5. Companywide break- even point in dollar sales

Total
Contribution margin $ 175.000
Sales $ 750.000
Contribution margin rasio 23,333%
Total companywide fixed costs
($93.000 + $72.000) $ 165.000
Contribution margin rasio 23,333%
Companywide break-even point in dollar sales $ 707.143

6. Segment’s break – event point in dollar sales

Commercial Residential
Segment contribution margin $ 85.000 $ 90.000
Segment sales $ 250.000 $ 500.000
Contribution margin rasio 34% 18%
Direct fixed cost $ 55.000 $ 38.000
Contribution margin ratio 34% 18%
Segment's break event point in dollar sales $ 161.765 $ 211.111

7. Segment’s revised break – event point in dollar sales

Commercial Residential
Sales $ 250.000 $ 500.000
Variable Expenses:
Cost of goods sold $ 140.000 $ 360.000
Revised sales commissions $ 12.500 $ 25.000
Total variable expenses $ 152.500 $ 385.000
Contribution margin $ 97.500 $ 115.000
$
Revised contribution margin 0 $ 0
Revised direct fixed expenses $ 70.000 $ 68.000
$
Contribution margin rasio 0 $ 0
Segments break- even point indollar sales $ 179.487 $ 295.625

You might also like