Please give positive ratings so I can keep answering. It would help me a lot. Please comment if you have any query. Thanks! |
Heaton Company | |||
Answer 1 | Year 1 | Year 2 | Note |
Direct materials | 5.00 | 5.00 | |
Direct labor | 10.00 | 10.00 | |
Variable manufacturing overhead | 3.00 | 3.00 | |
Variable manufacturing cost per unit | 18.00 | 18.00 | A |
Workings for Answer 2 | Year 1 | Year 2 | |
Units sold | 18,000.00 | 28,000.00 | B |
Sell price | 64.00 | 64.00 | C |
Sales value | 1,152,000.00 | 1,792,000.00 | D=B*C |
Cost of goods sold | 324,000.00 | 504,000.00 | E=B*A |
Variable selling and admin per unit | 3.00 | 3.00 | F |
Variable selling and admin expense | 54,000.00 | 84,000.00 | G=F*B |
Answer 2 | |||
Variable costing income statement | Year 1 | Year 2 | |
Sales | 1,152,000.00 | 1,792,000.00 | See D |
Less: Variable costs | |||
Costs of goods sold | 324,000.00 | 504,000.00 | See E |
Selling and admin expense | 54,000.00 | 84,000.00 | See G |
Contribution margin | 774,000.00 | 1,204,000.00 | |
Less: Fixed costs | |||
Fixed manufacturing overhead | 276,000.00 | 276,000.00 | |
Fixed selling and admin | 251,000.00 | 251,000.00 | |
Operating Income | 247,000.00 | 677,000.00 | Q |
Workings for Answer 3 | Year 1 | Year 2 | |
Fixed manufacturing overhead | 276,000.00 | 276,000.00 | H |
Units produced | 23,000.00 | 23,000.00 | I |
Fixed manufacturing overhead per unit | 12.00 | 12.00 | J=H/I |
Opening Inventory | - | 5,000.00 | See L of last year |
Units produced | 23,000.00 | 23,000.00 | See I |
Less: Units sold | 18,000.00 | 28,000.00 | See B |
Ending Inventory | 5,000.00 | - | L |
Absorption costing unit product cost | 30.00 | 30.00 | K |
Cost of Ending Inventory | 150,000.00 | - | M=L*K |
Answer 3 | Year 1 | Year 2 | |
Operating Income- absorption costing | 307,000.00 | 617,000.00 | |
Operating Income- variable costing | 247,000.00 | 677,000.00 | See Q |
Dollar difference | 60,000.00 | (60,000.00) | O |
Ending/ Opening Inventory | 5,000.00 | 5,000.00 | See J |
Dollar difference per unit | 12.00 | (12.00) | P=O/J |
This difference is fixed manufacturing overhead per unit of $ 12 as calculated in Note J. |
1 1 During Heaton Company's first two years of operations, it reported absorption costing net operating...
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 (@ $43 per unit) Gross margin Selling and administrative expenses* Net operating income Year 1 $ 1,080,000 774,000 306,000 299,000 $ 7,000 Year 2 $1,680,000 1,204,000 476,000 329,000 $ 147,000 * $3 per unit variable; $245,000 fixed each year. The company's $43 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 (@ $61 per unit) Cost of goods bold ( $38 per unit) Gross margin Selling and administrative expenses Net operating income Year 1 $1,098,000 684,000 414,000 308,000 $\106,000 Year 2 $1,700,000 1,064,000 644,000 338,000 $ 306,000 *$3 per unit variable: $254.000 fixed each year. The company's $38 unit product cost is computed as follows: 12 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 (@ $61 per unit) Cost of goods sold (@ $39 per unit) Gross margin Selling and administrative expenses* Net operating income Year 1 $ 1,098,000 702,000 396,000 307,000 89,000 Year 2 $1,708,000 1,092,000 616,000 337,000 $ 279,000 * $3 per unit variable; $253,000 fixed each year. The company's $39 unit product cost is computed as follows: Direct materials Direct labor Variable manufacturing...
During Heaton Company's first two years of operations, it reported absorption costing net operating income as follows: Sales (@ $61 per unit) Cost of goods sold (@ $31 per unit) Gross margin Selling and administrative expenses Net operating income Year 1 $ 1,098,000 558,000 540,000 303,000 $ 1237,000 Year 2 $1,708,000 868,000 840,000 333,000 $ 507,000 *$3 per unit variable: $249,000 fixed each year. The company's $31 unit product cost is computed as follows: Direct materials Direct labor Variable manufacturing...
Check During Heaton Company's first two years of operations, it reported absorption costing net operating income as follows: $ Sales (@ $61 per unit) Cost of goods sold (@ $41 per unit) Gross margin Selling and administrative expenses Net operating income Year 1 1,098,000 738,000 360,000 308,00e 52,000 Year 2 $1,708,000 1,148, cee 560,000 338,000 $ 222,000 *$3 per unit variable: $254,000 fixed each year. The company's $41 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: Year 1 Year 2 Sales (@$60 per unit) 900,000 $ 1,500,000 Cost of goods sold (@$42 per unit) 630,000 1,050,000 Gross margin 270,000 450,000 Selling and Admin expense 293,000 323,000 Net operating income (23,000) 127,000 *$3 per unit variable: $248,000 fixed each year. The company's $42 unit product is computer as follows: Direct materials $ 6 Direct labor 13 Variable manufacturing overhead 5...
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, the company reported absorption costing net operating income as follows: $ Sales (@ $60 per unit) Cost of goods sold (@ $39 per unit) Gross margin Selling and administrative expenses* Net operating income Year 1 $1,020,000 663,000 357,000 299,000 $ 58,000 Year 2 1,620,000 1,053,000 567,000 329,000 $ 238,000 *$3 per unit variable; $248,000 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: Year 1 Year 2 Sales (@ $60 per unit) $ 1,080,000 $ 1,680,000 Cost of goods sold (@ $33 per unit) 594,000 924,000 Gross margin 486,000 756,000 Selling and administrative expenses* 303,000 333,000 Net operating income $ \183,000\ $ 423,000 * $3 per unit variable; $249,000 fixed each year. The company’s $33 unit product cost is computed as follows: Direct materials $ 6...