Question
In: Accounting
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s...
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s first two years of operations:
| Variable costs per unit: | ||
| Manufacturing: | ||
| Direct materials | $ | 25 |
| Direct labor | $ | 13 |
| Variable manufacturing overhead | $ | 3 |
| Variable selling and administrative | $ | 2 |
| Fixed costs per year: | ||
| Fixed manufacturing overhead | $ | 320,000 |
| Fixed selling and administrative expenses | $ | 90,000 |
During its first year of operations, Walsh produced 50,000 units and sold 40,000 units. During its second year of operations, it produced 40,000 units and sold 50,000 units. The selling price of the company’s product is $87 per unit.
Required:
1. Assume the company uses variable costing:
a. Compute the unit product cost for Year 1 and Year 2.
b. Prepare an income statement for Year 1 and Year 2.
2. Assume the company uses absorption costing:
a. Compute the unit product cost for Year 1 and Year 2.
b. Prepare an income statement for Year 1 and Year 2.
3. Reconcile the difference between variable costing and absorption costing net operating income in Year 1.
Solutions
Expert Solution
1a)
| Year 1 | Year 2 | |
| Direct Material | 25 | 25 |
| Direct Labor | 13 | 13 |
| Variable manft. OH | 3 | 3 |
| Total | 41 | 41 |
1b)
| Year 1 | Year 2 | |
| Sales | 40000 x 87 =3480000 | 50000 x87=4350000 |
| Less: | ||
| Direct material | 40000x25=1000000 | 50000x25=1250000 |
| Direct labor | 40000x13=520000 | 50000x13=650000 |
| Manufacturing OH | 40000x3=120000 | 50000x3=150000 |
| Selling and admn | 40000x2=80000 | 50000x2=100000 |
| Contribution | 1760000 | 2200000 |
| Fixed manufacturing OH | 320000 | 320000 |
| Fixed selling and admn OH | 90000 | 90000 |
| Net profit | 1350000 | 1790000 |
2a)
| Year 1 | Year 2 | |
| Direct material | 25 | 25 |
| Direct labor | 13 | 13 |
| Varoable manufacturing OH | 3 | 3 |
| Fixed manufacturin OH | 320000/50000=6.4 | 320000/40000=8 |
| Unit product Cost | 47.4 | 49 |
2b)
| Year 1 | Year 2 | |
| Sales | 3480000 | 4350000 |
| Less: cost of goods sold | 40000 x 47.4=1896000 | 10000x 47.4=474000+ 40000x49=1960000 = 2434000 |
| Gross profit | 1584000 | 1916000 |
| Selling and admsn expense | ||
| Variable | 2 x 40000=80000 | 2 x50000 =100000 |
| Fixed | 90000 | 90000 |
| Net profit | 1414000 | 1726000 |
3)
Year 1
| Net profit under variable | 1350000 |
| Add: Fixed manufaturing OH under applied (10000 x6.4) | 64000 |
| Net profit under Absorption | 1414000 |
Year 2
| Net profit under variable | 1790000 |
| Less: Fixed manufaturing OH over applied (10000 x6.4) | 64000 |
| Net profit under Absorption | 1726000 |
ekkarill92 answered 1 year agoRelated Solutions
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s...
Walsh Company manufactures and sells one product. The following
information pertains to each of the company’s first two years of
operations:
Variable costs per unit:
Manufacturing:
Direct materials
$
20
Direct labor
$
13
Variable manufacturing overhead
$
4
Variable selling and administrative
$
3
Fixed costs per year:
Fixed manufacturing overhead
$
320,000
Fixed selling and administrative expenses
$
70,000
During its first year of operations, Walsh produced 50,000 units
and sold 40,000 units. During its second year of...
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s...
Walsh Company manufactures and sells one product. The following
information pertains to each of the company’s first two years of
operations:
Variable costs per unit:
Manufacturing:
Direct materials
$
29
Direct labor
$
15
Variable manufacturing overhead
$
3
Variable selling and administrative
$
2
Fixed costs per year:
Fixed manufacturing overhead
$
320,000
Fixed selling and administrative expenses
$
70,000
During its first year of operations, Walsh produced 50,000 units
and sold 40,000 units. During its second year of...
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s...
Walsh Company manufactures and sells one product. The following
information pertains to each of the company’s first two years of
operations:
Variable costs per unit:
Manufacturing:
Direct materials
$
24
Direct labor
$
13
Variable manufacturing
overhead
$
5
Variable selling and
administrative
$
4
Fixed costs per year:
Fixed manufacturing
overhead
$
240,000
Fixed selling and administrative
expenses
$
50,000
During its first year of operations, Walsh produced 50,000 units
and sold 40,000 units. During its second year of...
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s...
Walsh Company manufactures and sells one product. The following
information pertains to each of the company’s first two years of
operations:
Variable costs per unit:
Manufacturing:
Direct materials
$
21
Direct labor
$
14
Variable manufacturing
overhead
$
2
Variable selling and
administrative
$
1
Fixed costs per year:
Fixed manufacturing
overhead
$
240,000
Fixed selling and administrative
expenses
$
80,000
During its first year of operations, Walsh produced 50,000 units
and sold 40,000 units. During its second year of...
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s...
Walsh Company manufactures and sells one product. The following
information pertains to each of the company’s first two years of
operations:
Variable costs per unit:
Manufacturing:
Direct materials
$
21
Direct labor
$
11
Variable manufacturing
overhead
$
5
Variable selling and
administrative
$
4
Fixed costs per year:
Fixed manufacturing
overhead
$
320,000
Fixed selling and administrative
expenses
$
90,000
During its first year of operations, Walsh produced 50,000 units
and sold 40,000 units. During its second year of...
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s...
Walsh Company manufactures and sells one product. The following
information pertains to each of the company’s first two years of
operations: Variable costs per unit: Manufacturing: Direct
materials $ 22 Direct labor $ 13 Variable manufacturing overhead $
5 Variable selling and administrative $ 4 Fixed costs per year:
Fixed manufacturing overhead $ 240,000 Fixed selling and
administrative expenses $ 60,000 During its first year of
operations, Walsh produced 50,000 units and sold 40,000 units.
During its second year of...
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s...
Walsh Company
manufactures and sells one product. The following information
pertains to each of the company’s first two years of
operations:
Variable costs
per unit:
Manufacturing:
Direct
materials
$
21
Direct
labor
$
18
Variable
manufacturing overhead
$
5
Variable selling
and administrative
$
4
Fixed costs per
year:
Fixed
manufacturing overhead
$
400,000
Fixed selling
and administrative expenses
$
70,000
During its first year
of operations, Walsh produced 50,000 units and sold 40,000 units.
During its second year of...
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s...
Walsh Company manufactures and sells one product. The following
information pertains to each of the company’s first two years of
operations:
Variable costs per unit:
Manufacturing:
Direct
materials
$ 25
Direct
labor
$ 18
Variable
manufacturing overhead
$ 4
Variable selling and
administrative
$ 3
Fixed costs per year:
Fixed manufacturing overhead
$
240,000
Fixed selling and administrative
expenses
$
60,000
During its first year of operations, Walsh produced 50,000 units
and sold 40,000 units. During its second year...
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s...
Walsh Company manufactures and sells one product. The following
information pertains to each of the company’s first two years of
operations:
Variable costs per unit:
Manufacturing:
Direct materials
$
25
Direct labor
$
10
Variable manufacturing overhead
$
4
Variable selling and administrative
$
3
Fixed costs per year:
Fixed manufacturing overhead
$
400,000
Fixed selling and administrative expenses
$
70,000
During its first year of operations, Walsh produced 50,000 units
and sold 40,000 units. During its second year of...
Walsh Company manufactures and sells one product. The following information pertains to each of the company’s...
Walsh Company manufactures and sells one product. The following
information pertains to each of the company’s first two years of
operations: Variable costs per unit: Manufacturing: Direct
materials $ 23 Direct labor $ 11 Variable manufacturing overhead $
2 Variable selling and administrative $ 1 Fixed costs per year:
Fixed manufacturing overhead $ 240,000 Fixed selling and
administrative expenses $ 100,000 During its first year of
operations, Walsh produced 50,000 units and sold 40,000 units.
During its second year of...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Write a script named numberlines.py. This script creates a program listing from a source program. This...
- PLEASE SHOW WORK IN EXCEL THANK YOU! Green-Log Manufacturing Capital Budgeting Analysis In 1997 Michelle Green...
- A manufacturing plant uses 2.49 kW of electric power provided by a 60.0 Hz ac generator...
- Study a consumer product that your group might consider buying. Select a flatscreen TV, home theater...
- QUESTION 1 The veil of ignorance makes us ignorant about the primary goods, that is, about...
- Explain what a letter of credit (L/C) is, who the principle parties are, what the principle...
- Ways to Lead in an Era of Constant Change- 1 to 2 page, double spaced paper,...
ADVERTISEMENT