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 | 8,600 | |
Units in ending inventory | 1,800 | |
Variable costs per unit: | ||
Direct materials | $ | 80 |
Direct labor | 40 | |
Variable manufacturing overhead | 10 | |
Variable selling and administrative | 30 | |
Total variable cost per unit | $ | 160 |
Fixed costs: | ||
Fixed manufacturing overhead | $ | 160,000 |
Fixed selling and administrative | 140,000 | |
Total fixed costs | $ | 300,000 |
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 + fixed manufacturing overhead
= $80+$40+$10
= $130 per barbeque grill
2)-
CHUCL WAGON GRILLS INC. | |||
Income statement (Using variable costing approach) | |||
Particulars | Amount | ||
$ | |||
Sales (a) | 8600 units*$200 per unit | 1720000 | |
Less:- Variable cost of goods sold (b) | |||
Opening inventory | NIL | ||
Add:- Variable cost of goods manufactured | 1352000 | ||
Direct materials | 10400 units*$80 per unit | 832000 | |
Direct labor | 10400 units*$40 per unit | 416000 | |
Variable manufacturing overhead | 10400 units*$10 per unit | 104000 | |
Variable cost of goods available for sale | 1352000 | ||
Less:- Closing inventory | 1800 units*$130 per unit | 234000 | 1118000 |
Gross contribution margin C= a-b | 602000 | ||
Less:-Variable selling & administrative exp. | 8600 units*$30 per unit | 258000 | |
Contribution margin | 344000 | ||
Less:- Fixed costs | |||
Manufacturing overhead | 160000 | ||
Selling & administrative exp. | 140000 | ||
Net Income | 44000 |
3)-The company’s break-even point in terms of the number of barbecue grills sold = 7500 barbecue grills.
Explanation- Break-even point in units = Fixed costs/ Contribution margin per unit
= ($160000+$140000)/$40 per unit
= 7500 barbecue grills