Problem 4-23 (Algo) Absorption and Variable Costing; Production Constant, Sales Fluctuate [LO4-1, LO4-2, LO4-3]
Tami Tyler opened Tami’s Creations, Incorporated, a small manufacturing company, at the beginning of the year. Getting the company through its first quarter of operations placed a considerable strain on Ms. Tyler’s
Tami’s Creations, Incorporated | ||
Income Statement | ||
For the Quarter Ended March 31 | ||
Sales (28,700 units) | $ 1,148,000 | |
---|---|---|
Variable expenses: | ||
Variable cost of goods sold | $ 476,420 | |
Variable selling and administrative | 180,810 | 657,230 |
Contribution margin | 490,770 | |
Fixed expenses: | ||
Fixed manufacturing |
285,300 | |
Fixed selling and administrative | 218,970 | 504,270 |
Net operating loss | $ ( 13,500) |
Ms. Tyler is discouraged over the loss shown for the quarter, particularly because she had planned to use the statement as support for a bank loan. Another friend, a CPA, insists that the company should be using absorption costing rather than variable costing and argues that if absorption costing had been used the company probably would have reported at least some profit for the quarter.
At this point, Ms. Tyler is manufacturing only one product—a swimsuit. Production and cost data relating to the swimsuit for the first quarter follow:
Units produced | 31,700 |
---|---|
Units sold | 28,700 |
Variable costs per unit: | |
Direct materials | $ 7.50 |
Direct labor | $ 7.30 |
Variable manufacturing overhead | $ 1.80 |
Variable selling and administrative | $ 6.30 |
Required:
- Complete the following:
- Compute the unit product cost under absorption costing.
- What is the company’s absorption costing net operating income (loss) for the quarter?
- Reconcile the variable and absorption costing net operating income (loss) figures.
- During the second quarter of operations, the company again produced 31,700 units but sold 34,700 units. (Assume no change in total fixed costs.)
- What is the company’s variable costing net operating income (loss) for the second quarter?
- What is the company’s absorption costing net operating income (loss) for the second quarter?
- Reconcile the variable costing and absorption costing net operating incomes (losses) for the second quarter.
Step by stepSolved in 2 steps
- Shannon, Inc., has two divisions. One produces and sells paper party supplies (napkins, paper plates, invitations); the other produces and sells cookware. A segmented income statement for the most recent quarter is given below: On seeing the quarterly statement, Madge Shannon, president of Shannon, Inc., was distressed and discussed her disappointment with Bob Ferguson, the companys vice president of finance. MADGE: The Party Supplies Division is killing us. Its not even covering its own fixed costs. Im beginning to believe that we should shut down that division. This is the seventh consecutive quarter it has failed to provide a positive segment margin. I was certain that Paula Kelly could turn it around. But this is her third quarter, and she hasnt done much better than the previous divisional manager. BOB: Well, before you get too excited about the situation, perhaps you should evaluate Paulas most recent proposals. She wants to spend 10,000 per quarter for the right to use familiar cartoon figures on a new series of invitations, plates, and napkins and at the same time increase the advertising budget by 25,000 per quarter to let the public know about them. According to her marketing people, sales should increase by 10 percent if the right advertising is doneand done quickly. In addition, Paula wants to lease some new production machinery that will increase the rate of production, lower labor costs, and result in less waste of materials. Paula claims that variable costs will be reduced by 30 percent. The cost of the lease is 95,000 per quarter. Upon hearing this news, Madge calmed considerably and, in fact, was somewhat pleased. After all, she was the one who had selected Paula and had a great deal of confidence in Paulas judgment and abilities. Required: 1. Assuming that Paulas proposals are sound, should Madge Shannon be pleased with the prospects for the Party Supplies Division? Prepare a segmented income statement for the next quarter that reflects the implementation of Paulas proposals. Assume that the Cookware Divisions sales increase by 5 percent for the next quarter and that the same cost relationships hold. 2. Suppose that everything materializes as Paula projected except for the 10 percent increase in salesno change in sales revenues takes place. Are the proposals still sound? What if the variable costs are reduced by 40 percent instead of 30 percent with no change in sales?arrow_forwardnot use ai pleasearrow_forwardHomework help. Chapter 25, number 3. Need help filling in the blanks. Thank you!arrow_forward
- Need help on #4 and onwardarrow_forwardCVP Applications; Contribution Margin Ratio; Break-Even Analysis; Cost Structure Due to erratic sales of its sole product—a high-capacity battery for laptop computers—PEM, Inc., has been experiencing financial difficulty for some time. The company’s contribution format income statement for the most recent month is given below: Required: 1. Compute the company’s CM ratio and its break-even point in unit sales and dollar sales. 2. The president believes that a $16,000 increase in the monthly advertising budget, combined with an intensified effort by the sales staff, will result in an $80,000 increase in monthly sales. If the president is right, what will be the increase (decrease) in the company’s monthly net operating income? 3. Refer to the original data. The sales manager is convinced that a 10% reduction in the selling price, combined with an increase of $60,000 in the monthly advertising budget, will double unit sales. If the sales manager is right, what will be the revised net…arrow_forwardSolve it in short answerarrow_forward
- Howard Cooper, the president of Walton Computer Services, needs your help. He wonders about the potential effects on the firm's net income if he changes the service rate that the firm charges its customers. The following basic data pertain to fiscal Year Standard rate and variable costs Service rate per hour Labor cost Overhead cost Selling, general, and administrative cost Expected fixed costs Facility maintenance Selling, general, and administrative $63.00 31.00 5.55 3.40 $ 317,000 122,000 Required: a. Prepare the pro forma income statement that would appear in the master budget if the firm expects to provide 32,000 hours of services in Year 1. b. A marketing consultant suggests to Mr. Cooper that the service rate may affect the number of service hours that the firm can achieve. According to the consultant's analysis, if Walton charges customers $58 per hour, the firm can achieve 35,000 hours of services. Prepare a flexible budget using the consultant's assumption. c. The same…arrow_forwardPlease help me solve the requirementsarrow_forwardMr. Josh Kho, the operations manager of Achos Merchandising Corp. Is worried about the result of its operation this year. Although the accounting dept. has not submitted the financial statements yet, the following data where already available pertaining to year 2020. Total number of units sold at P50 per unit price 120,000 units Total fixed costs and expenses P1,600,000 Variable cost rate 60% Because of other pressing problems, he hired you to give him information and computation that will help him plan for the next year operation. He specifically wants the following (with proofs, if possible): Break-even point in peso sales and in units The margin of safety in peso, in units and in percentage If the profit this year will be doubled next year, how much sales should be realized? If the number of units sold next year, exceeds the break-even point by 50,000 units, what is result of the operation? If management projects a profit of P1,200,000 after the…arrow_forward
- Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage LearningManagerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage LearningPrinciples of Cost AccountingAccountingISBN:9781305087408Author:Edward J. Vanderbeck, Maria R. MitchellPublisher:Cengage Learning