In: Accounting
Harbour Company makes two models of electronic tablets, the Home
and the Work. Basic production information follows:
Home |
Work |
|||||
Direct materials cost per unit |
$ |
39 |
$ |
66 |
||
Direct labor cost per unit |
16 |
34 |
||||
Sales price per unit |
354 |
577 |
||||
Expected production per month |
610 |
units |
370 |
units |
||
Harbour has monthly overhead of $187,570, which is divided into the following cost pools:
Setup costs |
$ |
77,900 |
Quality control |
68,870 |
|
Maintenance |
40,800 |
|
Total |
$ |
187,570 |
The company has also compiled the following information about
the chosen cost
drivers:
Home |
Work |
Total |
|
Number of setups |
44 |
51 |
95 |
Number of inspections |
340 |
370 |
710 |
Number of machine hours |
1,100 |
2,300 |
3,400 |
ABC cost driver computation | ||||
Home | Work | Total | ||
No. of Setups(Cost Driver for Setup cost) | 44 | 51 | 95 | |
No. of Inspection(Cost Driver for Quality control) | 340 | 370 | 710 | |
No. of Machine hours(Cost Driver for Maintainance) | 1,100 | 2,300 | 3,400 | |
Setup cost | 36,080 | 41,820 | 77,900 | |
Quality control | 32,980 | 35,890 | 68,870 | |
Mainatainace | 13,200 | 27,600 | 40,800 | |
Statement of Income | Home | Work | ||
a | Production(In units) | 610 | 370 | |
b | Sales price per unit(in $) | 354 | 577 | |
c | Less:Direct Material per unit(in $) | 39 | 66 | |
d | Less:Direct labour per unit(in $) | 16 | 34 | |
e | Contribution per unit(b-c-d) | 299 | 477 | |
f | Total Contribution (in $) (a*e) | 1,82,390 | 1,76,490 | |
g | Setup cost | 36,080 | 41,820 | |
h | Quality control | 32,980 | 35,890 | |
i | Mainatainace | 13,200 | 27,600 | |
j | Total Fixed cost(g+h+i) | 82,260 | 1,05,310 | |
k | Net Income(f-j) | 1,00,130 | 71,180 |