(a) Overhead Absorption Rate (OAR):
OAR = Budgeted Production Overheads / Budgeted Direct Labour Hours
OAR = $150,000 / 30,000 hours = $5 per direct labour hour
(b) Full Production Cost per Unit:
Direct Labour hours per unit = Direct labour cost per unit / Labour rate per hour = 8/4 per hour = 2 hours
Absorbed Overhead per unit = OAR × hours per unit = $5 × 2 hours = $10
Full Cost = Direct Materials + Direct Labour + Absorbed Overhead
Full Cost = 12+8 + 10=∗∗30 per unit**
(c) Over/Under Absorption:
Overheads Absorbed = OAR × Actual Labour Hours = $5 × 28,000 hours = $140,000
Actual Overheads = 148,000
Under-absorption = Actual Overheads - Absorbed Overheads
Under-absorption = 148,000−140,000 = $8,000 (Under-absorbed)
(d) Income Statement for the year:
| $ |
|---|
| Sales Revenue (9,000 units × $50) | 450,000$ |
| Less: Cost of Sales | |
| Production Cost (9,500 units × $30) | 285,000 |
| --- | --- |
| Less: Closing Inventory (500 units* × $30) | (15,000) |
| Cost of Goods Produced and Sold | 270,000 |
| Add: Under-absorption of overheads | 8,000 |
| Adjusted Cost of Sales | (278,000) |
| Gross Profit | 172,000 |
(Closing inventory = 9,500 produced - 9,000 sold = 500 units)