Question
In: Finance
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
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) | $ | 1,197,000 | $ | 1,827,000 | |
| Cost of goods sold (@ $26 per unit) | 494,000 | 754,000 | |||
| Gross margin | 703,000 | 1,073,000 | |||
| Selling and administrative expenses* | 304,000 | 334,000 | |||
| Net operating income | $ | 399,000 | $ | 739,000 | |
* $3 per unit variable; $247,000 fixed each year.
The company’s $26 unit product cost is computed as follows:
| Direct materials | $ | 5 |
| Direct labor | 9 | |
| Variable manufacturing overhead | 1 | |
| Fixed manufacturing overhead ($264,000 ÷ 24,000 units) | 11 | |
| Absorption costing unit product cost | $ | 26 |
Forty percent of fixed manufacturing overhead consists of wages and salaries; the remainder consists of depreciation charges on production equipment and buildings.
Production and cost data for the first two years of operations are:
| Year 1 | Year 2 | |
| Units produced | 24,000 | 24,000 |
| Units sold | 19,000 | 29,000 |
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
Solutions
Expert Solution
| 2-a. Unit product cost under variable costing = Direct material + Direct labor +variable manufacturing overheads | ||
| Year 1 | Year 2 | |
| Unit product cost | 15 | 15 |
| Variable costing income statement | ||
| Units sold | 19000 | 29000 |
| Year 1 | Year 2 | |
| Sales | 1,197,000 | 1,827,000 |
| Variable expenses | ||
| Variable COGS | 285,000 | 435,000 |
| Variable Selling and Admin | 57,000 | 87,000 |
| Total variable expenses | 342,000 | 522,000 |
| Contribution Margin | 855,000 | 1,305,000 |
| Fixed Expenses | ||
| Fixed manufacturing overhead | 264,000 | 264,000 |
| Fixed selling and admin | 247,000 | 247,000 |
| Total Fixed expenses | 511,000 | 511,000 |
| Net Operating Income | 344000 | 794,000 |
| Reconciliation | ||
| Year 1 | Year 2 | |
| Variable costing net income | 344,000 | 794,000 |
| Add: Fixed Manufactured overhead cost deferred 5000*264000/24000 | 55,000 | |
| Less: Fixed Manufactured overhead cost released | 55,000 | |
| Absorption costing net income | 399,000 | 739,000 |
jeff jeffy answered 1 year agoRelated Solutions
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
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)
$
1,071,000
$
1,701,000
Cost of goods sold (@ $34 per unit)
578,000
918,000
Gross margin
493,000
783,000
Selling and administrative expenses*
300,000
330,000
Net operating income
$
193,000
$
453,000
* $3 per unit variable; $249,000 fixed each year.
The company’s $34 unit product cost is computed as follows:
Direct materials
$
6...
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
During Heaton Company’s first two years of operations, it
reported absorption costing net operating income as follows:
Year 1
Year 2
Sales (@ $61 per unit)
$
1,037,000
$
1,647,000
Cost of goods sold (@ $38 per
unit)
646,000
1,026,000
Gross margin
391,000
621,000
Selling and administrative
expenses*
300,000
330,000
Net operating income
$
\91,000\
$
291,000
* $3 per unit variable; $249,000 fixed each year.
The company’s $38 unit product cost is computed as follows:
Direct
materials
$
7...
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
During Heaton Company’s first two years of operations, it
reported absorption costing net operating income as follows:
Year 1
Year 2
Sales (@ $61 per
unit)
$
915,000
$
1,525,000
Cost of goods
sold (@ $41 per unit)
615,000
1,025,000
Gross
margin
300,000
500,000
Selling and
administrative expenses*
292,000
322,000
Net operating
income
$
8,000
$
178,000
* $3 per unit variable; $247,000 fixed each year.
The company’s $41 unit product cost is computed as follows:
Direct materials
$
10...
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
During Heaton Company’s first two years of operations, it
reported absorption costing net operating income as follows:
Year 1
Year 2
Sales (@ $62 per unit)
$
992,000
$
1,612,000
Cost of goods sold (@ $38 per unit)
608,000
988,000
Gross margin
384,000
624,000
Selling and administrative expenses*
298,000
328,000
Net operating income
$
86,000
$
296,000
* $3 per unit variable; $250,000 fixed each year.
The company’s $38 unit product cost is computed as follows:
Direct materials
$
9...
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
During Heaton Company’s first two years of operations, it
reported absorption costing net operating income as follows:
Year 1
Year 2
Sales (@ $62 per unit)
$
1,054,000
$
1,674,000
Cost of goods sold (@ $35 per
unit)
595,000
945,000
Gross margin
459,000
729,000
Selling and administrative
expenses*
300,000
330,000
Net operating income
$
\159,000\
$
399,000
* $3 per unit variable; $249,000 fixed each year.
The company’s $35 unit product cost is computed as follows:
Direct
materials
$
6...
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
During Heaton Company’s first two years of operations, it
reported absorption costing net operating income as follows:
Year 1
Year 2
Sales (@ $60 per unit)
$
900,000
$
1,500,000
Cost of goods sold (@ $38 per unit)
570,000
950,000
Gross margin
330,000
550,000
Selling and administrative expenses*
294,000
324,000
Net operating income
$
36,000
$
226,000
* $3 per unit variable; $249,000 fixed each year.
The company’s $38 unit product cost is computed as follows:
Direct materials
$
8...
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
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)
$
1,260,000
$
1,890,000
Cost of goods sold (@ $43 per unit)
860,000
1,290,000
Gross margin
400,000
600,000
Selling and administrative expenses*
314,000
344,000
Net operating income
$
86,000
$
256,000
* $3 per unit variable; $254,000 fixed each year.
The company’s $43 unit product cost is computed as follows:
Direct materials
$
9...
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
During Heaton Company’s first two years of operations, it
reported absorption costing net operating income as follows:
Year 1
Year 2
Sales (@ $62 per unit)
$
1,054,000
$
1,674,000
Cost of goods sold (@ $43 per unit)
731,000
1,161,000
Gross margin
323,000
513,000
Selling and administrative expenses*
299,000
329,000
Net operating income
$
24,000
$
184,000
* $3 per unit variable; $248,000 fixed each year.
The company’s $43 unit product cost is computed as follows:
Direct materials
$
9...
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
During Heaton Company’s first two years of operations, it
reported absorption costing net operating income as follows:
Sales (@ $62 per unit)
$
1,178,000
$
1,798,000
Cost of goods sold (@ $35 per unit)
665,000
1,015,000
Gross margin
513,000
783,000
Selling and administrative expenses*
312,000
342,000
Net operating income
$
201,000
$
441,000
* $3 per unit variable; $255,000 fixed each year.
The company’s $35 unit product cost is computed as follows:
Direct materials
$
6
Direct labor
12
Variable...
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as...
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)
$
945,000
$
1,575,000
Cost of goods sold (@ $29 per
unit)
435,000
725,000
Gross margin
510,000
850,000
Selling and administrative
expenses*
297,000
327,000
Net operating income
$
\213,000\
$
523,000
* $3 per unit variable; $252,000 fixed each year.
The company’s $29 unit product cost is computed as follows:
Direct
materials
$
6...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- In this programming assignment, you will write C code that performs recursion. For the purpose of...
- Suppose you purchase one WM May strike=102 call contract at $5 and write one WM May...
- The three call options issued by Tesla Inc are listed below. Suppose that the current price...
- 1. Explain why times of economic distress caused classical liberalism to fall out of favor.
- To demonstrate the practical implementation of the public\private encryption, you have been asked to compete the...
- Suppose we are thinking about replacing an old computer with a new one. The old one...
- The project has a critical path that is 4 months long. We are now part way...
ADVERTISEMENT