Question
In: Accounting
Haas Company manufactures and sells one product. The following information pertains to each of the company’s...
Haas Company manufactures and sells one product. The following information pertains to each of the company’s first three years of operations:
| Variable costs per unit: | ||
| Manufacturing: | ||
| Direct materials | $ | 21 |
| Direct labor | $ | 13 |
| Variable manufacturing overhead | $ | 4 |
| Variable selling and administrative | $ | 2 |
| Fixed costs per year: | ||
| Fixed manufacturing overhead | $ | 330,000 |
| Fixed selling and administrative expenses | $ | 150,000 |
During its first year of operations, Haas produced 40,000 units and sold 40,000 units. During its second year of operations, it produced 55,000 units and sold 30,000 units. In its third year, Haas produced 20,000 units and sold 45,000 units. The selling price of the company’s product is $52 per unit.
Required:
1. Compute the company’s break-even point in unit sales.
2. Assume the company uses variable costing:
a. Compute the unit product cost for Year 1, Year 2, and Year 3 and Prepare an income statement for Year 1, Year 2, and Year 3.
3. Assume the company uses absorption costing:
a. Compute the unit product cost for Year 1, Year 2, and Year 3 (Round your intermediate calculations and final answers to 2 decimal places.) and Prepare an income statement for Year 1, Year 2, and Year 3.
Solutions
Expert Solution
Solution 1:
Selling price per unit = $52
Variable cost per unit = Direct material + Direct labor + Variable manufacturing overhead + Variable Selling and administrative
= $21 + $13 + $4 + $2 = $40
Contribution per unit = Selling price per unit - Variable cost per unit = $52 - $40 = $12
Fixed cost for the year = $330,000 + 150,000 = $480,000
Break even point (In unit sales) = Fixed Cost / Contribution per unit = $480,000 / 12 = 40000 units
Solution 2:
As company is using variable costing, therefore unit product cost will be variable manufacturing cost per unit and will remain same for year 1, 2 & 3.
Variable manufacturing cost per unit = Direct material + Direct Labor + Variable manufacturing overhead
= $21 + $13 + $4 = $38 per unit.
| Income Statement - Hass Company under Variable Costing | |||
| Particulars | Year 1 | Year 2 | Year 3 |
| Nos of Sold units | 40000 | 30000 | 45000 |
| Selling price per unit | $52.00 | $52.00 | $52.00 |
| Sales (Unit Sold * Selling Price) (A) | $2,080,000.00 | $1,560,000.00 | $2,340,000.00 |
| Variable Cost: | |||
| Direct Material | $840,000.00 | $630,000.00 | $945,000.00 |
| Direct Labor | $520,000.00 | $390,000.00 | $585,000.00 |
| Variable Manufacturing Overhead | $160,000.00 | $120,000.00 | $180,000.00 |
| Variable Selling and administrative expense | $80,000.00 | $60,000.00 | $90,000.00 |
| Total Variable Cost (B) | $1,600,000.00 | $1,200,000.00 | $1,800,000.00 |
| Contribution ( C )(A - B) | $480,000.00 | $360,000.00 | $540,000.00 |
| Fixed Cost: | |||
| Fixed Manufacturing Overhead | $330,000.00 | $330,000.00 | $330,000.00 |
| Fixed Selling and administrative expense | $150,000.00 | $150,000.00 | $150,000.00 |
| Total Fixed Cost (D) | $480,000.00 | $480,000.00 | $480,000.00 |
| Net Income (C-D) | $0.00 | -$120,000.00 | $60,000.00 |
Solution 3:
| Computation of unit product cost - Hass Company | |||
| Particulars | Year 1 | Year 2 | Year 3 |
| Nos of unit produced | 40000 | 55000 | 20000 |
| Direct Material | $840,000.00 | $1,155,000.00 | $420,000.00 |
| Direct Labor | $520,000.00 | $715,000.00 | $260,000.00 |
| Variable Manufacturing Overhead | $160,000.00 | $220,000.00 | $80,000.00 |
| Fixed Manufacturing Overhead | $330,000.00 | $330,000.00 | $330,000.00 |
| Total Production Cost | $1,850,000.00 | $2,420,000.00 | $1,090,000.00 |
| Unit Product Cost (Total Production Cost / Nos of unit produced) | $46.25 | $44.00 | $54.50 |
| Income Statement - Hass Company under Absorption Costing | |||
| Particulars | Year 1 | Year 2 | Year 3 |
| Nos of Sold units | 40000 | 30000 | 45000 |
| Selling price per unit | $52.00 | $52.00 | $52.00 |
| Sales (Unit Sold * Selling Price) (A) | $2,080,000.00 | $1,560,000.00 | $2,340,000.00 |
| Cost of Goods Sold: | |||
| Year 1 - 40000*46.25 | $1,850,000.00 | ||
| Year 2 - 30000*44 | $1,320,000.00 | ||
| Year 3 - (25000*44) + (20000*54.50) | $2,190,000.00 | ||
| Cost of Goods Sold (B) | $1,850,000.00 | $1,320,000.00 | $2,190,000.00 |
| Gross Profit ( C ) (A - B) | $230,000.00 | $240,000.00 | $150,000.00 |
| Variable Selling and administrative expense | $80,000.00 | $60,000.00 | $90,000.00 |
| Fixed Selling and administrative expense | $150,000.00 | $150,000.00 | $150,000.00 |
| Net Income | $0.00 | $30,000.00 | -$90,000.00 |
ekkarill92 answered 1 year agoRelated Solutions
Haas Company manufactures and sells one product. The following information pertains to each of the company’s...
Haas Company manufactures and sells one product. The following
information pertains to each of the company’s first three years of
operations:
Variable costs
per unit:
Manufacturing:
Direct
materials
$
28
Direct
labor
$
20
Variable
manufacturing overhead
$
4
Variable selling
and administrative
$
3
Fixed costs per
year:
Fixed
manufacturing overhead
$
210,000
Fixed selling
and administrative expenses
$
150,000
During its first year of operations, Haas produced 60,000 units
and sold 60,000 units. During its second year of...
Haas Company manufactures and sells one product. The following information pertains to each of the company’s...
Haas Company manufactures and sells one product. The following
information pertains to each of the company’s first three years of
operations:
Variable costs per unit:
Manufacturing:
Direct materials
$
30
Direct labor
$
22
Variable manufacturing overhead
$
6
Variable selling and administrative
$
2
Fixed costs per year:
Fixed manufacturing overhead
$
540,000
Fixed selling and administrative expenses
$
240,000
During its first year of operations, Haas produced 60,000 units
and sold 60,000 units. During its second year of...
Haas Company manufactures and sells one product. The following information pertains to each of the company’s...
Haas Company manufactures and sells one product. The following
information pertains to each of the company’s first three years of
operations:
Variable costs per unit:
Manufacturing:
Direct materials
$
24
Direct labor
$
16
Variable manufacturing overhead
$
4
Variable selling and administrative
$
1
Fixed costs per year:
Fixed manufacturing overhead
$
220,000
Fixed selling and administrative expenses
$
140,000
During its first year of operations, Haas produced 40,000 units
and sold 40,000 units. During its second year of...
Haas Company manufactures and sells one product. The following information pertains to each of the company’s...
Haas Company manufactures and sells one product. The following
information pertains to each of the company’s first three years of
operations:
Variable costs per unit:
Manufacturing:
Direct materials
$26
Direct labor
$18
Variable manufacturing
overhead
$6
Variable selling and administrative
$3
Fixed costs per year:
Fixed manufacturing overhead
$
390,000
Fixed selling and administrative
expenses
$
150,000
During its first year of operations, Haas produced 60,000 units
and sold 60,000 units. During...
Haas Company manufactures and sells one product. The following information pertains to each of the company’s...
Haas Company
manufactures and sells one product. The following information
pertains to each of the company’s first three years of
operations:
Variable costs
per unit:
Manufacturing:
Direct
materials
$
23
Direct
labor
$
15
Variable
manufacturing overhead
$
6
Variable selling
and administrative
$
1
Fixed costs per
year:
Fixed
manufacturing overhead
$
240,000
Fixed selling
and administrative expenses
$
180,000
During its first year
of operations, Haas produced 60,000 units and sold 60,000 units.
During its second year of...
Haas Company manufactures and sells one product. The following information pertains to each of the company’s...
Haas Company manufactures and sells one product. The following
information pertains to each of the company’s first three years of
operations: Variable costs per unit: Manufacturing: Direct
materials $ 25 Direct labor $ 17 Variable manufacturing overhead $
8 Variable selling and administrative $ 3 Fixed costs per year:
Fixed manufacturing overhead $ 150,000 Fixed selling and
administrative expenses $ 90,000 During its first year of
operations, Haas produced 60,000 units and sold 60,000 units.
During its second year of...
Haas Company manufactures and sells one product. The following information pertains to each of the company’s...
Haas Company manufactures and sells one product. The following
information pertains to each of the company’s first three years of
operations: Variable costs per unit: Manufacturing: Direct
materials $ 25 Direct labor $ 12 Variable manufacturing overhead $
4 Variable selling and administrative $ 2 Fixed costs per year:
Fixed manufacturing overhead $ 480,000 Fixed selling and
administrative expenses $ 360,000 During its first year of
operations, Haas produced 60,000 units and sold 60,000 units.
During its second year of...
Haas Company manufactures and sells one product. The following information pertains to each of the company’s...
Haas Company manufactures and sells one product. The following
information pertains to each of the company’s first three years of
operations: Variable costs per unit: Manufacturing: Direct
materials $ 26 Direct labor $ 18 Variable manufacturing overhead $
9 Variable selling and administrative $ 1 Fixed costs per year:
Fixed manufacturing overhead $ 540,000 Fixed selling and
administrative expenses $ 120,000 During its first year of
operations, Haas produced 60,000 units and sold 60,000 units.
During its second year of...
Haas Company manufactures and sells one product. The following information pertains to each of the company’s...
Haas Company manufactures and sells one product. The following
information pertains to each of the company’s first three years of
operations:
Variable costs per unit:
Manufacturing:
Direct materials
$
20
Direct labor
$
12
Variable manufacturing overhead
$
3
Variable selling and administrative
$
1
Fixed costs per year:
Fixed manufacturing overhead
$
390,000
Fixed selling and administrative expenses
$
210,000
During its first year of operations, Haas produced 50,000 units
and sold 50,000 units. During its second year of...
Haas Company manufactures and sells one product. The following information pertains to each of the company’s...
Haas Company manufactures and sells one product. The following
information pertains to each of the company’s first three years of
operations:
Variable costs per unit:
Manufacturing:
Direct materials
$
25
Direct labor
$
17
Variable manufacturing overhead
$
8
Variable selling and administrative
$
3
Fixed costs per year:
Fixed manufacturing overhead
$
150,000
Fixed selling and administrative expenses
$
90,000
During its first year of operations, Haas produced 60,000 units
and sold 60,000 units. During its second year of...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- How does Mead distinguish between the body and the self? How is the self both a...
- Assume you were asked to interview a researcher about the merits and weaknesses of quasi-experimental designs....
- Consider the group G = {1, −1, i, −i, j, −j, k, −k} under multiplication. Here...
- Determine the magnitude of the gravitational force Mars would exert on man if he was on...
- In 2012, the General Social Survey asked a random sample of adults, "Compared to most people,...
- 1. Explain the difference between linear, radial, and angular acceleration and identify which "G" force vector...
- 1- Your firm is has equity of $2,460,000.00 and debt of $1,480,000.00 and the cost of...
ADVERTISEMENT