Question

Problem 6-19 (Algo) Variable Costing Income Statement; Reconciliation [LO,6-1, LO6-2, LO6-3]

During Heaton Company’s first two years of operations, it reported absorption costing net operating income as follows:

	Year 1			Year 2
Sales (@ $63 per unit)	$	1,134,000		$	1,764,000
Cost of goods sold (@ $27 per unit)		486,000			756,000
Gross margin		648,000			1,008,000
Selling and administrative expenses*		304,000			334,000
Net operating income	$	344,000		$	674,000

* $3 per unit variable; $250,000 fixed each year.

The company’s $27 unit product cost is computed as follows:

Direct materials	$	6
Direct labor		9
Variable manufacturing overhead		1
Fixed manufacturing overhead ($253,000 ÷ 23,000 units)		11
Absorption costing unit product cost	$	27

Production and cost data for the first two years of operations are:

	Year 1	Year 2
Units produced	23,000	23,000
Units sold	18,000	28,000

Required:

1. Using variable costing, what is the unit product cost for both years?

2. What is the variable costing net operating income in Year 1 and in Year 2?

3. Reconcile the absorption costing and the variable costing net operating income figures for each year.

Answer 1