Solution 1 | ||
Computation of Unit Product cost - Heaton Company | ||
Particulars | Year 1 | Year 2 |
Direct Material | $8 | $8 |
Direct Labor | $12 | $12 |
Variable manufacturing overhead | $1 | $1 |
Unit Product cost | $21 | $21 |
Solution 2 | ||
Income Statement - Variable Costing - Heaton Company | ||
Particulars | Year 1 | Year 2 |
Sales | $11,97,000 | $18,27,000 |
Variable Costs: | ||
Variable cost of goods sold (units sold*$23) | $3,99,000 | $6,09,000 |
Variable Selling and administrative expenses ($3*units sold) | $57,000 | $87,000 |
Total Variable Costs | $4,56,000 | $6,96,000 |
Contribution Margin | $7,41,000 | $11,31,000 |
Fixed Expenses: | ||
Fixed manufacturing overhead | $2,88,000 | $2,88,000 |
Fixed Selling & Administrative Expenses | $2,46,000 | $2,46,000 |
Net Operating Income | $2,07,000 | $5,97,000 |
Solution 3 | ||
Reconciliation of Net Operating income under absorption costing & Variable Costing | ||
Particulars | Year 1 | Year 2 |
Variable Costing Income (Loss) | $2,07,000 | $5,97,000 |
Add : Fixed manufacturing overhead deferred in ending inventory ($12*5000) | $60,000 | $0 |
Less: Fixed manufacturing overhead released in beginning inventory ($17*5000) | $0 | $60,000 |
Absorption Costing Income (Loss) | $2,67,000 | $5,37,000 |
CO During Heaton Company's first two years of operations, it reported absorption costing net operating income...
During Heaton Company's first two years of operations, it reported absorption costing net operating income as follows: Sales (@ $60 per unit) Cost of goods sold ($30 per unit) Gross margin Selling and administrative expenses* Net operating income Year 1 $ 1,140,000 570,000 570,000 305,000 $ 1265,000 Year 2 $1,740,000 870,000 870,000 335,000 $ 535,000 *$3 per unit variable: $248,000 fixed each year. The company's $30 unit product cost is computed as follows: Direct materials Direct labor Variable manufacturing overhead...
During Heaton Company's first two years of operations, it reported absorption costing net operating income as follows: Sales (@ $62 per unit) Cost of goods sold (@ $33 per unit) Gross margin Selling and administrative expenses Net operating income Year 1 $ 1,178,000 627,000 551,000 311,000 $ 240,000 Year 2 $ 1,798,000 957,000 841,000 341,000 $ 500,000 *$3 per unit variable; $254,000 fixed each year. The company's $33 unit product cost is computed as follows: Direct materials Direct labor Variable...
During Heaton Company's first two years of operations, it reported absorption costing net operating income as follows: Sales (@ $60 per unit) Cost of goods sold (@ $40 per unit) Gross margin Selling and administrative expenses* Net operating income Year 1 $ 1,080,000 720,000 360,000 302,000 $ 58,000 Year 2 $1,680,000 1,120,000 560,000 332,000 $ 228,000 *$3 per unit variable; $248,000 fixed each year. The company's $40 unit product cost is computed as follows: $ 8 13 Direct materials Direct...
During Heaton Company's first two years of operations, it reported absorption costing net operating income as follows: Sales @ $63 per unit) Cost of goods sold @ $39 per unit) Gross margin Selling and administrative expenses* Net operating income Year 1 $ 1,008,000 624,000 384,000 301,000 $ 83,000 Year 2 $ 1,638,000 1,014,000 624,000 331,000 $ 293,000 * $3 per unit variable: $253,000 fixed each year. The company's $39 unit product cost is computed as follows: Direct materials Direct labor...
During Heaton Company's first two years of operations, it reported absorption costing net operating Income as follows: Sales (@$68 per unit) Cost of goods sold (@ $37 per unit) Gross margin Selling and administrative expenses Net operating income Year 1 $ 1.899, eee 666.cee 414.000 384,800 $ 110. Bee Year 2 $ 1,688,eee 1,636.000 644.ee 334.ee $ 310,eee - $3 per unit variable: $250,000 fixed each year. The company's $37 unit product cost is computed as follows: Direct materials Direct...
During Heaton Company's first two years of operations, it reported absorption costing net operating income as follows: Sales (@ $63 per unit) Cost of goods sold (@ $43 per unit) Gross margin Selling and administrative expenses* Net operating income Year 1 $ 945,000 645,000 300,000 294,000 $ 6,000 Year 2 $1,575,000 1,075,000 500,000 324,000 $ 176,000 *$3 per unit variable: $249,000 fixed each year. The company's $43 unit product cost is computed as follows: Direct materials Direct labor Variable manufacturing...
During Heaton Company's first two years of operations, it reported absorption costing net operating income as follows: ear Sales ( $61 per unit) s 1,037,000 1,647,000 680,000 357,000 11080 Cost of goods sold e $40 per unit) 567,000 335,000 Gross margin Selling and administrative expenses305,000 Net operating income $152,000 232,000 $3 per unit variable; $254,000 fixed each year. The company's $40 unit product cost is computed as follows: Direet materials Direct labor Variable manufacturing overhead Pixed manufacturing overhead ($396,000 22,000...
During Heaton Company's first two years of operations, it reported absorption costing net operating income as follows: Sales (@ $60 per unit) Cost of goods sold (@ $37 per unit) Gross margin Selling and administrative expenses* Net operating income Year 1 $ 1,020,000 629,000 391,000 297,000 $ 194,000 Year 2 $ 1,620,000 999,000 621,000 327,000 $ 294,000 *$3 per unit variable: $246,000 fixed each year. The company's $37 unit product cost is computed as follows: Direct materials Direct labor Variable...
During Heaton Company's first two years of operations, it reported absorption costing net operating income as follows: Sales (@ $63 per unit) Cost of goods sold (€ $34 per unit) Gross margin Selling and administrative expenses Net operating income Year 1 $1,071,000 578,000 493,000 306,000 Year 2 $1,701,000 918,000 783,000 336,000 $\187,000 $ 447,000 *$3 per unit variable: $255,000 fixed each year. The company's $34 unit product cost is computed as follows: Direct materials Direct labor Variable manufacturing overhead Fixed...
During Heaton Company's first two years of operations, it reported absorption costing net operating income as follows: $ $ Sales (@$60 per unit) Cost of goods sold ($38 per unit) Gross margin Selling and administrative expenses Net operating income Year 1 1,140,000 722,000 418,000 386,00 226,000 Year 2 1,740,000 1,102,000 638,000 336,000 476,000 *$3 per unit variable: $249,000 fixed each year, The company's $38 unit product cost is computed as follows: Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing...