In: Accounting
Chuck Wagon Grills, Inc., makes a single product—a handmade specialty barbecue grill that it sells for $200. Data for last year’s operations follow:
Units in beginning inventory | 0 | |
Units produced | 10,400 | |
Units sold | 8,700 | |
Units in ending inventory | 1,700 | |
Variable costs per unit: | ||
Direct materials | $ | 60 |
Direct labor | 20 | |
Variable manufacturing overhead | 10 | |
Variable selling and administrative | 30 | |
Total variable cost per unit | $ | 120 |
Fixed costs: | ||
Fixed manufacturing overhead | $ | 190,000 |
Fixed selling and administrative | 490,000 | |
Total fixed costs | $ | 680,000 |
Required:
1. Assume that the company uses variable costing. Compute the unit product cost for one barbecue grill.
2. Assume that the company uses variable costing. Prepare a contribution format income statement for last year.
3. What is the company’s break-even point in terms of the number of barbecue grills sold?
Answer:- 1)-Unit product cost under Variable costing:-Direct materials + Direct Labor + Variable manufacturing overhead
=$60+$20+$10 = $90 per unit
2)-
Chuck Wagon Grills Inc. | |||
Contribution Margin statement (Using Variable costing approach) | |||
Particulars | Amount | ||
$ | |||
Sales (a) | 8700 units*$200 per unit | 1740000 | |
Less:- Variable cost of goods sold (b) | |||
Opening inventory | |||
Add:- Variable cost of goods manufatured | 10400 units*$90 per unit | 936000 | |
Variable cost of goods available for sale | 936000 | ||
Less:- Closing inventory | 1700 units*$90 per unit | 153000 | 783000 |
Gross contribution margin C= a-b | 957000 | ||
Less:-Variable selling & administrative exp. | 8700 units*$30 per unit | 261000 | |
Contribution margin | 696000 | ||
Less:- Fixed costs:- | |||
Manufacturing overhead | 190000 | ||
Selling & administrative exp. | 490000 | ||
Net Income | 16000 |
3)-
Break even point in sales units= Fixed costs/ Contribution margin per unit
=($190000+$490000)/$200-$120
=$680000/$180 per unit
=8500 units