Prepare a contribution margin (behavioral, variable) income statement for Herrestad Company, compare net operating profit from a contribution margin income statement with net income from an absorption income statement, and explain why this difference happens. Prepare a second version assuming the selling price per unit increases to $270 per unit.
Use the original information to:
• Determine the number of units the company must sell to break even for the year?
• Compute break even assuming direct materials cost increase from $100 to $130, but all information remains the same.
|
Product information
|
|
|
|
|
|
Beginning inventory
|
0
|
|
Units produced
|
10,000
|
|
Units sold
|
8,000
|
|
|
|
|
Selling price per unit
|
$250
|
|
Variable costs per unit
|
|
|
Direct material
|
100
|
|
Direct labor
|
50
|
|
Variable overhead
|
30
|
|
Variable selling and administrative
|
10
|
|
|
|
|
Fixed costs
|
|
|
Fixed manufacturing overhead
|
200,000
|
|
Fixed selling and administrative
|
100,000
|
|
|
|
|
Herrestad Company
|
|
Absorption Income Statement
|
|
For the period ending Dec. 31, 2011
|
|
|
|
|
Sales
|
$2,000,000
|
|
Cost of goods sold
|
1,600,000
|
|
Gross profit (margin)
|
$400,000
|
|
Selling and administrative expenses
|
180,000
|
|
Net income
|
$220,000
|