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 its second year of operations, it produced 75,000 units and sold 50,000 units. In its third year, Haas produced 40,000 units and sold 65,000 units. The selling price of the company’s product is $62 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.
b. 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.
b. Prepare an income statement for Year 1, Year 2, and Year 3.
1) | Break even unit sales = total fixed cost/contribution margin | ||||||
total fixed cost | |||||||
fixed manufacturing overhead | 390,000 | ||||||
fixed selling & administrative | 150,000 | ||||||
total fixed cost | 540,000 | ||||||
contribution margin per unit | |||||||
Selling price per unit | 62 | ||||||
less variable cost | |||||||
Direct mterials | 26 | ||||||
direct labor | 18 | ||||||
VMOH | 6 | ||||||
Variable selling & adm expense | 3 | 53 | |||||
contribution margin per unit | 9 | ||||||
Break even unit sales = 540,000/9 | |||||||
60000 | units | answer | |||||
2a) | unit product cost under variable costing | ||||||
Direct mterials | 26 | ||||||
direct labor | 18 | ||||||
VMOH | 6 | ||||||
total unit product cost | 50 | ||||||
year 1 | year 2 | year 3 | |||||
unit product cost | 50 | 50 | 50 | ||||
b) | Variable costing income statement | ||||||
units sold | 60,000 | 50,000 | 65,000 | ||||
year 1 | year 2 | year 3 | |||||
sales | 3720000 | 3100000 | 4030000 | ||||
variable expenses | |||||||
variable cost of goods sold | 3000000 | 2500000 | 3250000 | ||||
variable selling & adm expense | 180000 | 150000 | 195000 | ||||
total variable expense | 3180000 | 2650000 | 3445000 | ||||
contribution margin | 540000 | 450000 | 585000 | ||||
fixed xpenses: | |||||||
fixed manufacturing overhead | 390,000 | 390,000 | 390,000 | ||||
fixed selling & adm expnes | 150,000 | 150,000 | 150,000 | ||||
total fixed expense | 540,000 | 540,000 | 540,000 | ||||
net income /loss | 0 | -90,000 | 45,000 | ||||
3a) | Absorptiong costing | ||||||
year 1 | year 2 | year 3 | |||||
Direct mterials | 26 | 26 | 26 | ||||
direct labor | 18 | 18 | 18 | ||||
VMOH | 6 | 6 | 6 | ||||
FMOH | (390000/units prod) | 6.5 | 5.2 | 9.75 | |||
total unit product cost | 56.5 | 55.2 | 59.75 | ||||
year 1 | year 2 | year 3 | |||||
unit product cost | 56.5 | 55.2 | 59.75 | ||||
3b) | income statement | ||||||
year 1 | year 2 | year 3 | |||||
sales | 3720000 | 3100000 | 4030000 | ||||
cost of goods sold | 3390000 | 2760000 | 3770000 | ||||
gross margin | 330000 | 340000 | 260000 | ||||
Selling and adm exp | 330,000 | 300,000 | 345,000 | ||||
net income/loss | 0 | 40,000 | -85,000 | ||||
cost of goods sold for year 3 = 25000*55.2 + 40000*59.75 | |||||||
year 2 = 50000*55.2 | |||||||
year 1 = 60000*56.5 | |||||||
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: A $ $ $ 22 14 5 A Variable costs per unit: Manufacturing: Direct materials Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expenses w 3 A $270,000 210,000 During its first year of operations, Haas produced 60,000 units and sold 60,000 units. During its second year...
Haas Company manufactures and sells one product. The following information pertains to each of the company's first three years of operations: A A Variable costs per unit: Manufacturing: Direct materials Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expenses A A $ 330,000 $ 150,000 During its first year of operations, Haas produced 60,000 units and sold 60,000 units. During its second year of operations, it produced 75,000...
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 Manufacturings Direct material8 27 14 Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year Pixed manufacturing overhead 510,000 Pixed selling and administrative expenses 210,000 During its first year of operations, Haas produced 60,000 units and sold 60,000 units. During ts second year of operations, it produced 75,000 units and sold 50,000...
Haas Company manufactures and sells one product. The following information pertains to each of the company's first three years of operations: 29 21 Variable costs per unit: Manufacturing: Direct materials Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expenses WOP $ 420,000 $ 180,000 During its first year of operations, Haas produced 60,000 units and sold 60,000 units. During its second year of operations, it produced 75,000 units...
Haas Company manufactures and sells one product. The following information pertains to each of the company's first three years of operations Variable costa per unit Manufacturing Direct materials 20 Direct labor 12 Variable manufacturing 3 overhead Variable selling and administrative Fixed coats per year 1. Fixed manufacturing overhead Fixed selling and administrative expenses $390,000 210,000 During Its first year of operations, Haas produced 50,000 units and sold 50,000 units. During its second year of operations, It produced 65,000 units and...
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 Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expenses aan $ 240,000 $ 180,000 During its first year of operations, Haas produced 60,000 units and sold 60,000 units. During its second year of operations, it produced 75,000 units and sold...
Haas Company manufactures and sells one product. The following information pertains to each of the company's first three years of operations: points 21 13 Variable costs per unit: Manufacturing: Direct materials Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expenses eBook $ 600,000 $ 240,000 Print During its first year of operations, Haas produced 60,000 units and sold 60.000 units. During its second year of operations, it produced...
information: questions: 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 Direct labor Variable manufacturing overhead Variable selling and administrative Fixed costs per year: Fixed manufacturing overhead Fixed selling and administrative expenses $ 460,000 $ 240,000 During its first year of operations, Haas produced 100,000 units and sold 100,000 units. During its second year of operations, it produced 115,000 units and...
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 $ 27 Direct labor $ 19 Variable manufacturing overhead $ 3 Variable selling and administrative $ 2 Fixed costs per year: Fixed manufacturing overhead $ 460,000 Fixed selling and administrative expenses $ 240,000 During its first year of operations, Haas produced 100,000 units and sold 100,000 units. During its second year of...
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...