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 $ 23
Direct labor $ 17
Variable manufacturing overhead $ 5
Variable selling and administrative $ 4
Fixed costs per year:
Fixed manufacturing overhead $ 320,000
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 operations, it produced 40,000 units and sold 50,000 units. The selling price of the company’s product is $54 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

Requirement 1a

Year 1 Year 2
Direct materials $23 $23
Direct labor 17 17
Variable manufacturing overhead 5 5
Unit product cost $45 $45

1(b)

Variable costing Income Statement
Year 1 Year 2
Sales $2,160,000 (40,000*$54) $2,700,000 (50,000*$54)
Less: Variable costs:
Variable cost of goods sold

1,800,000

(40,000*$45)

2,250,000

(50,000*$45)

Variable selling and administrative expenses 160,000 (40,000*$4) 200,000 (50,000*$4)
Total variable costs 1,960,000 2,450,000
Contribution margin 200,000 250,000
Less: Fixed costs:
Fixed manufacturing overhead 320,000 320,000
Fixed selling and administrative expenses 80,000 80,000
Total fixed costs 400,000 400,000
Net opearting income $(200,000) $(150,000)

Requirement 2:-

Year 1 Year 2
Direct materials $23 $23
Direct labor 17 17
Variable manufacturing overhead 5 5
Fixed manufacturing overhead 6.4 (320,000/50,000) 8 (320,000/40,000)
Unit product cost $51.4 $53
Absorption Costing Income Statement
Year 1 Year 2
Sales $2,160,000 $2,700,000
Cost of goods sold:
Beginning inventory 0 514000

Add:

Cost of goods manufactured

2,570,000(50,000*$51.4) 2,120,000(40,000*$53)

Less:

Ending inventory

514,000

(10,000*$51.4)

0
Cost of goods sold 2,056,000 2,634,000
Gross profit 104,000 66000
Selling and administrative expenses:
Variable selling and administrative expenses

160,000

(40,000*$4)

200,000

(50,000*$4)

Fixed selling and administrative expenses 80,000 80,000
Total selling and administrative expenses 240,000 280,000
Net operating income $(136,000) $(214000)

Requirement 3:-

Year 1 Year 2
Net operating income as per variable costing income statement $(200,000) $(150,000)
Add: Fixed manufacturing overhead deferred in ending inventory (10,000*$6.4) 64,000
Less: Fixed manufacturing overhead released from ending inventory (64,000)
Net operating income as per absorption costing income statement $(136,000) $(214,000)

Related 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 $ 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...
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...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT