Leander Office Products Inc. produces and sells small storage and organizational products for office use. During the first month of operations, the products sold well. Andrea Leander, the owner of the company, was surprised to see a loss for the month on her income statement. This statement was prepared by a local bookkeeping service recommended to her by her bank manager The statement follows: $354,640 LEANDER OFFICE PRODUCTS INC. Income Statement Sales (57,200 units) Variable expenses Variable cost of goods sold. Variable selling and administrative expenses Contribution margin Fixed expenses Fixed manufacturing overhead Fixed selling and administrative expenses Operating loss $154,440 64.064 218,504 136,136 131,100 20.020 159.128 $(22,992) Consists of direct materials, direct labour, and variable manufacturing overhead. Leander is discouraged over the loss shown for the month, particularly since she had planned to use the statement to encourage investors to purchase shares in the new company. A friend who is an accountant insists that the company should be using absorption costing rather than variable costing. He argues that if absorption costing had been used, the company would probably have reported a profit for the month Selected cost data relating to the product and to the first month of operations follow, 71,250 57.200 Units produced Units sold Variable costa per unit: Direct materials Direct Labour Variable manufacturing overhead Variable selling and administrative expenses $ 1.22 $ 1.24 $ 0.24 $ 1.12 Required: 1. Complete the following: a. Compute the unit product cost under absorption costing. (Round your answer to 2 decimal places.) Answer is complete and correct. Unit product cost 4.54 b. Redo the company's income statement for the month using absorption costing. (Do not leave any empty spaces; input a 0 wherever it is required.) Answer is not complete. > $ 354,640 94,952 Sales Cost of goods sold: Beginning inventory Add: Cost of goods manufactured Goods available for sale Less: Ending inventory Gross margin Selling and administrative expenses Operating income 94,952 94,952 259,688 64,0643 $ 195,624 c. Reconcile the variable and absorption costing operating income (loss) figures. (Loss amounts should be entered with a minus sign.) Answer is complete and correct. $ Variable costing operating Income (loss) Add: Fixed manufacturing overhead cost deferred in Inventory under absorption costing Absorption costing operating Income (loss) (22,992) 25,852 2,860 $ 2. This part of the question is not part of your Connect assignntent 3. During the second month of operations, the company again produced 71,250 units but sold 85,300 units. (Assume no change in total fixed costs.) a. Prepare a contribution format income statement for the month using variable costing. Answer is not complete. $ 528,860 Variable expenses Advertising X $ 86,925 86.925 441,935 Fixed expenses 0 441,935 $ b. Prepare an income statement for the month using absorption costing. (Do not leave any empty spaces; input a 0 wherever it is required.) Answer is not complete. 3 + Sales Cost of goods sold Variable cost of goods sold Less: Cost of goods manufactured Selling and administrative expenses Add: Ending inventory Gross margin Ending Inventory Operaing income 0 O 0 0 $ 0 c. Reconcile the variable costing and absorption costing operating income figures. Answer is complete and correct. $ Variable costing operating income (los) Deduct: Find manufacturing overhead cost released from inventory under absorption costing Absorption costing operating income (10) 43.885 25,852 18.034 $
