1) | |||||
Particulars | Amount | ||||
Variable Cost per unit | |||||
Direct Material | $ 8.00 | ||||
Direct Labour | $ 12.00 | ||||
Variable manufacturing overhead | $ 2.00 | ||||
Selling and administrative | $ 3.00 | ||||
TOTAL | $ 25.00 | ||||
2) | |||||
Particulars | Year-1 | Year-2 | |||
Sale | $ 10,37,000.00 | $ 16,47,000.00 | |||
Less: Variable Cost | =17000*25 | =27000*25 | |||
$ 4,25,000.00 | $ 6,75,000.00 | ||||
Contribution Margin(Sale - Var Cost) | $ 6,12,000.00 | $ 9,72,000.00 | |||
Less: Fixed Cost(396000+254000) | $ 6,50,000.00 | $ 6,50,000.00 | |||
Profit | $ -38,000.00 | $ 3,22,000.00 | |||
3) | |||||
Reconciliation | Year-1 | Year-2 | |||
Variable Costing Profit(Loss) | $ -38,000.00 | $ 3,22,000.00 | |||
Add: Deferred Fixed Overhead | $ 90,000.00 | ||||
Less: Released Fixed Overhead | $ -90,000.00 | ||||
Absorption costing profit(loss) | $ 52,000.00 | $ 2,32,000.00 | |||
Deferred Fixed Overhead | =5000units*18 | ||||
=$90,000 | |||||
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 (@ $35 per unit) 595,000 945,000 Gross margin 442,000 702,000 Selling and administrative expenses* 305,000 335,000 Net operating income $ 137,000 $ 367,000 * $3 per unit variable; $254,000 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 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 (@ $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: Year 1 Year 2 Sales (@ $62 per unit) $ 1,054,000 $ 1,674,000 Cost of goods sold (@ $40 per unit) 680,000 1,080,000 Gross margin 374,000 594,000 Selling and administrative expenses* 300,000 330,000 Net operating income $ 74,000 $ 264,000 * $3 per unit variable; $249,000 fixed each year. The company’s $40 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 follows: Sales (e $63 per unit) Cost of goods sold ( 540 per unit) Gross margin Selling and administrative expenses Net operating income Year 1 $1,071,000 680,000 391.000 301.000 $ 190,0001 Year 2 $1,701,000 1,080,000 621,000 331,000 $ 290,000 ances *$3 per unit variable: $250,000 fixed each year. The company's $40 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 (@ $62 per unit) $ 1,054,000 $ 1,674,000 Cost of goods sold (@ $38 per unit) 646,000 1,026,000 Gross margin 408,000 648,000 Selling and administrative expenses* 300,000 330,000 Net operating income $ 108,000 $ 318,000 * $3 per unit variable; $249,000 fixed each year. The company’s $38 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 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: 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 (@ $62 per unit) Cost of goods sold (@ $37 per unit) Gross margin Selling and administrative expenses* Net operating income Year 1 $ 1,054, 000 629,000 425,000 298,000 $ \127,000 Year 2 $ 1,674,000 999,000 675,000 328,000 $ 347,000 * $3 per unit variable; $247,000 fixed each year. The company's $37 unit product cost is computed as follows: ta Direct materials...