Question

In: Accounting

Starfax, Inc., manufactures a small part that is widely used in various electronic products such as...

Starfax, Inc., manufactures a small part that is widely used in various electronic products such as home computers. Results for the first three years of operations were as follows (absorption costing basis):

Year 1 Year 2 Year 3
Sales $ 1,000,000 $ 780,000 $ 1,000,000
Cost of goods sold 740,000 520,000 785,000
Gross margin 260,000 260,000 215,000
Selling and administrative expenses 230,000 200,000 230,000
Net operating income (loss) $ 30,000 $ 60,000 $ (15,000 )

  

In the latter part of Year 2, a competitor went out of business and in the process dumped a large number of units on the market. As a result, Starfax’s sales dropped by 20% during Year 2 even though production increased during the year. Management had expected sales to remain constant at 50,000 units; the increased production was designed to provide the company with a buffer of protection against unexpected spurts in demand. By the start of Year 3, management could see that it had excess inventory and that spurts in demand were unlikely. To reduce the excessive inventories, Starfax cut back production during Year 3, as shown below:

Year 1 Year 2 Year 3
Production in units 50,000 60,000 40,000
Sales in units 50,000 40,000 50,000

Additional information about the company follows:

  1. The company’s plant is highly automated. Variable manufacturing expenses (direct materials, direct labor, and variable manufacturing overhead) total only $4.00 per unit, and fixed manufacturing overhead expenses total $540,000 per year.

  2. A new fixed manufacturing overhead rate is computed each year based that year's actual fixed manufacturing overhead costs divided by the actual number of units produced.

  3. Variable selling and administrative expenses were $3 per unit sold in each year. Fixed selling and administrative expenses totaled $80,000 per year.

  4. The company uses a FIFO inventory flow assumption. (FIFO means first-in first-out. In other words, it assumes that the oldest units in inventory are sold first.)

Starfax’s management can’t understand why profits doubled during Year 2 when sales dropped by 20% and why a loss was incurred during Year 3 when sales recovered to previous levels.

Required:

1. Prepare a variable costing income statement for each year.

2. Refer to the absorption costing income statements above.

a. Compute the unit product cost in each year under absorption costing. Show how much of this cost is variable and how much is fixed.

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

5b. If Lean Production had been used during Year 2 and Year 3, what would the company’s net operating income (or loss) have been in each year under absorption costing?

1:Prepare a variable costing income statement for each year.

Starfax, Inc.
Variable Costing Income Statement
Year 1 Year 2 Year 3
Sales $1,000,000 $780,000 $1,000,000
Variable expenses:
Variable cost of goods sold
Total variable expenses 0 0 0
1,000,000 780,000 1,000,000
Fixed expenses:
Total fixed expenses 0 0 0
Net operating income (loss) $1,000,000 $780,000 $1,000,000

2a: Compute the unit product cost in each year under absorption costing. Show how much of this cost is variable and how much is fixed. (Do not round intermediate calculations and round your final answers to 2 decimal places.)

Year 1 Year 2 Year 3
Variable manufacturing cost
Fixed manufacturing cost
Unit product cost $0.00 $0.00 $0.00

2b: Reconcile the variable costing and absorption costing net operating income figures for each year. (Enter any losses or deductions as a negative value.)

Reconciliation of Variable Costing and Absorption Costing Net Operating Incomes
Year 1 Year 2 Year 3
Variable costing net operating income (loss)
Add fixed manufacturing overhead deferred in inventory
Deduct fixed manufacturing overhead cost released from inventory
Absorption costing net operating income (loss)

5b: If Lean Production had been used during Year 2 and Year 3, what would the company’s net operating income (or loss) have been in each year under absorption costing? (Loss amounts should be indicated with a minus sign.)

  
Year 1   
Year 2
Year 3

Solutions

Expert Solution


Related Solutions

Starfax, Inc., manufactures a small part that is widely used in various electronic products such as...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as home computers. Results for the first three years of operations were as follows (absorption costing basis):     Year 1   Year 2   Year 3 Sales   $   1,040,000      $   882,000      $   1,040,000      Cost of goods sold      880,000         720,000         924,000         Gross margin      160,000         162,000         116,000      Selling and administrative expenses      150,000  ...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as home computers. Results for the first three years of operations were as follows (absorption costing basis): Year 1 Year 2 Year 3 Sales $ 1,000,000 $ 780,000 $ 1,000,000 Cost of goods sold 740,000 520,000 785,000 Gross margin 260,000 260,000 215,000 Selling and administrative expenses 230,000 200,000 230,000 Net operating income (loss) $ 30,000 $ 60,000 $ (15,000 )    In the latter part...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as home computers. Results for the first three years of operations were as follows (absorption costing basis): Year 1 Year 2 Year 3 Sales $ 1,000,000 $ 730,000 $ 1,000,000 Cost of goods sold 760,000 512,000 788,500 Gross margin 240,000 218,000 211,500 Selling and administrative expenses 230,000 198,000 230,000 Net operating income (loss) $ 10,000 $ 20,000 $ (18,500 )    In the latter part...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as home computers. Results for the first three years of operations were as follows (absorption costing basis): Year 1 Year 2 Year 3 Sales $ 1,100,000 $ 852,000 $ 1,100,000 Cost of goods sold 840,000 592,000 890,000 Gross margin 260,000 260,000 210,000 Selling and administrative expenses 230,000 200,000 230,000 Net operating income (loss) $ 30,000 $ 60,000 $ (20,000 ) In the latter part of...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as home computers. Results for the first three years of operations were as follows (absorption costing basis): Year 1 Year 2 Year 3 Sales $ 1,000,000 $ 800,000 $ 1,000,000 Cost of goods sold 740,000 520,000 785,000 Gross margin 260,000 280,000 215,000 Selling and administrative expenses 230,000 200,000 230,000 Net operating income (loss) $ 30,000 $ 60,000 $ (15,000 )    In the latter part...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as home computers. Operating results for the first three years of activity were as follows (absorption costing basis):    Year 1 Year 2 Year 3   Sales $ 1,100,000   $ 880,000 $ 1,100,000      Cost of goods sold 835,000   588,000 885,000      Gross margin 265,000 292,000 215,000      Selling and administrative expenses 260,000   220,000 260,000      Net operating income (loss) $ 5,000 $ 72,000 $ (45,000)           In...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as home computers. Results for the first three years of operations were as follows (absorption costing basis): Year 1 Year 2 Year 3 Sales $ 1,040,000 $ 936,000 $ 1,040,000 Cost of goods sold 880,000 720,000 924,000 Gross margin 160,000 216,000 116,000 Selling and administrative expenses 150,000 142,000 150,000 Net operating income (loss) $ 10,000 $ 20,000 $ (34,000 )    In the latter part...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as home computers. Operating results for the first three years of activity were as follows (absorption costing basis):    Year 1 Year 2 Year 3   Sales $ 1,000,000   $ 800,000 $ 1,000,000      Cost of goods sold 780,000   540,000 832,500      Gross margin 220,000 260,000 167,500      Selling and administrative expenses 170,000   150,000 170,000      Net operating income (loss) $ 50,000 $ 110,000 $ (2,500)           In...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as home computers. Operating results for the first three years of activity were as follows (absorption costing basis):    Year 1 Year 2 Year 3   Sales $ 1,000,000   $ 800,000 $ 1,000,000      Cost of goods sold 780,000   540,000 832,500      Gross margin 220,000 260,000 167,500      Selling and administrative expenses 170,000   150,000 170,000      Net operating income (loss) $ 50,000 $ 110,000 $ (2,500)           In...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as...
Starfax, Inc., manufactures a small part that is widely used in various electronic products such as home computers. Results for the first three years of operations were as follows (absorption costing basis): Year 1 Year 2 Year 3 Sales $ 1,250,000 $ 1,040,000 $ 1,250,000 Cost of goods sold 910,000 680,000 1,007,500 Gross margin 340,000 360,000 242,500 Selling and administrative expenses 280,000 240,000 280,000 Net operating income (loss) $ 60,000 $ 120,000 $ (37,500 )    In the latter part...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT