In: Accounting
During Heaton Company’s first two years of operations, it reported absorption costing net operating income as follows:
Year 1 | Year 2 | ||||
Sales (@ $25 per unit) | $ | 1,000,000 | $ | 1,250,000 | |
Cost of goods sold (@ $18 per unit) | 720,000 | 900,000 | |||
Gross margin | 280,000 | 350,000 | |||
Selling and administrative expenses* | 210,000 | 230,000 | |||
Net operating income | $ | 70,000 | $ | 120,000 | |
*$2 per unit variable; $130,000 fixed each year.
The company’s $18 unit product cost is computed as follows:
Direct materials | $ | 4 |
Direct labor | 7 | |
Variable manufacturing overhead | 1 | |
Fixed manufacturing overhead ($270,000 ÷ 45,000 units) | 6 | |
Absorption costing unit product cost | $ | 18 |
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 | 45,000 | 45,000 |
Units sold | 40,000 | 50,000 |
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.