Professional Documents
Culture Documents
During Heaton Company’s first two years of operations, the company reported absorption costing net
operating income as follows:
Year 1 Year 2
1,000,0
Sales (@ $25 per unit) 00 1,250,000
m
er as
*$2 per unit variable, $130,000 fixed yearly
co
eH w
The company’s $18 unit product cost is computed as follows:
o.
Direct Materials
rs e 4
ou urc
Direct Labor 7
Variable manufacturing overhead 1
Fixed MO (270,000 / 45k units) 6
o
45% of fixed manufacturing overhead consists of wages & salaries; the remainder consists of
depreciation charges on production & buildings. Production and cost data for the two years are:
ed d
Year 1 Year 2
ar stu
1. Prepare a variable costing contribution format income statement for each year.
This study source was downloaded by 100000816569405 from CourseHero.com on 06-06-2021 01:30:02 GMT -05:00
https://www.coursehero.com/file/19242839/PROBLEM-3/
Contribution Margin $ 440,000 $ 550,000
Fixed Expenses:
Fixed Manufacturing Overhead $ 270,000 $ 270,000
Fixed Selling & Administrative Expense $ 130,000 $ 130,000
Total Fixed Expenses $ 400,000 $ 400,000
Net Operating Income $ 40,000 $ 150,000
2. Reconcile the absorption costing and the variable costing net operating income figures for each
year.
m
er as
Fixed manufacturing overhead per year $ 6.00 $ 6.00
co
Absorption Costing Unit Product Cost $ 18.00 $ 18.00
eH w
Year 1 Year 2
o.
Units in beginning Inventory - 5,000
Units produced during the yearrs e 45,000 45,000
ou urc
Units sold during the year 40,000 50,000
Units in ending inventory 5,000 -
Absorption Costing Income Statement
o
Year 1 Year 2
aC s
Year 1 Year 2
Fixed manufacturing overhead in ending inventories $ 30,000.00 $ -
Fixed manufacturing overhead in beginning
is
inventories $ - $ 30,000.00
Fixed manufacturing overhead defered in inventory $ 30,000.00 $ (30,000.00)
Th
Year 1 Year 2
Variable costing net operating income $ 40,000.00 $ 150,000.00
Add fixed manufacturing overhead costs deferred $ 30,000.00 $ -
sh
This study source was downloaded by 100000816569405 from CourseHero.com on 06-06-2021 01:30:02 GMT -05:00
https://www.coursehero.com/file/19242839/PROBLEM-3/
Powered by TCPDF (www.tcpdf.org)