EXERCISE 7-9 (20 MINUTES)

2. The unit product cost at a production level of 410,000 units would be

calculated as follows:

Direct materials ... $57.20

Direct labor ... 15.00

Variable manufacturing overhead ... 5.00

Fixed manufacturing overhead

($6,888,000 ÷ 410,000 units)... 16.80

Unit product cost ... $94.00

© The McGraw-Hill Companies, Inc., 2006. All rights reserved.

Solutions Manual, Chapter 7 387

Case 7-19 (continued)

Sales (410,000 units × $120 per unit) ... $49,200,000

Cost of goods sold:

Beginning inventory... $ 0

Add cost of goods manufactured

(410,000 units × $94 per unit)... 38,540,000

Goods available for sale ... 38,540,000

Less ending inventory ... 0 38,540,000

Gross margin ... 10,660,000

Less selling and administrative expenses:

Variable selling and administrative

(410,000 units × $10 per unit)... 4,100,000

Fixed selling and administrative ... 4,560,000 8,660,000

Net operating income ... $ 2,000,000