Chapter 18 – Strategic Performance Measurement: Cost Centers, Profit Centers, and the Balanced Scorecard
18-44 Profit Centers: Comparison of Variable and Full Costing (20
min)
PART ONE
DATA SUMMARY Prior Year Current Year
Units
Beginning Inventory 0 200
Price $ 3.00 $ 3.00
Sold 1,800 2,200
Produced 2,000 2,000
Unit Variable Costs
Manufacturing $ 0.60 $ 0.60
Selling and Administrative $ 0.40 $ 0.40
PART TWO Full Costing Variable Costing
Income Statement for Prior Year
Sales (1,800 x $3) $ 5,400 $ 5,400
Less: Cost of Goods Sold
Beginning Inventory – –
Cost of Goods Produced (2,000 x $1.10; 2,000x$.6) $ 2,200 $ 1,200
Available for Sale 2,200 1,200
Less Ending Inventory (200x $1.10;200x$.6) 220 120
Cost of Goods Sold 1,980 1,080
Plus Variable Selling (1,800x$.40) 720 1,800
Income Statement for Current Year
Sales (2,200 x $3) $ 6,600 $ 6,600
Less: Cost of Goods Sold
Beginning Inventory $ 220 $ 120
Cost of Goods Produced (2,000 x $1.10; 2,000x$.6) 2,200 1,200
Available for Sale 2,420 1,320
Less Ending Inventory – –
Cost of Goods Sold 2,420 1,320
Plus Variable Selling and Administrative (2,200x$.40) 880 2,200
18-37
Education.