1.
Income Statement under Absorption Costing
Ace Corporation
Income Statement (Absorption
Costing) December 31, 201A
Sales (19,000 x P150) P2,850,000
Less: Cost of Goods Sold (19,000 x 2,052,000
P108) Gross Profit 798,000
Less: Selling and Administrative
Costs Variable Selling (19,000 x P380,000
P20) Fixed administrative expenses 280,000 660,000
Net Income P138,000
Fixed manufacturing cost per unit = P460,000/20,000 = P23
Cost of goods sold per unit = P23 + P20 + P15 + P50 =
P108
2. Income Statement under Variable Costing
Ace Corporation
Income Statement (Variable
Costing) December 31, 201A
Sales (19,000 x P150) P2,850,000
Less: Variable Costs
Cost of Goods Sold (19,000 x P1,615,000
P85) Selling Costs (19,000 x P20) 380,000 1,995,000
Contribution Margin 855,000
Less: Fixed Costs
Manufacturing Costs 460,000
Administrative Costs 280,000 740,000
Net Income P115,000
To prove:
Fixed overhead in ending inventory = P23 x P1,000 units unsold =
P23,000 Difference in net income = P138,000 – P115,000 = P23,000
3. Income Statement under Throughput Costing
Ace Corporation
Income Statement (Throughput Costing)
December 31, 201A
Sales (19,000 x P150) P2,850,000
Less: Direct Materials (19,000 x P20) 380,000
Throughput Margin 2,470,000
Less:
Variable manufacturing costs
(20,000 x P65) P1,300,000
Variable Selling Costs (19,000 x 380,000
P20) Fixed Manufacturing Costs 460,000
Fixed Administrative Costs 280,000 P2,420,000
Net Income P50,000
05 Activity 1 Answer Key *Property of
STI Page 2 of 2