Question

Andretti Company has a single product called a Dak. The company normally produces and sells 60,000 Daks each year at a selling price of $32 per unit. The company’s unit costs at this level of activity are given below:

Direct materials $10.00 Direct labor 4.50 Variable manufacturing overhead 2.30 Fixed manufacturing overhead 5.00 ($300,000 total) Variable selling expenses 1.20 Fixed selling expenses 3.50 ($210,000 total) Total cost per unit $26.50

Due to a strike in its supplier’s plant, Andretti Company is unable to purchase more material for the production of Daks. The strike is expected to last for two months. Andretti Company has enough material on hand to operate at 30% of normal levels for the two-month period. As an alternative, Andretti could close its plant down entirely for the two months. If the plant were closed, fixed manufacturing overhead costs would continue at 60% of their normal level during the two-month period and the fixed selling expenses would be reduced by 20% during the two-month period. Required: 1. Utilizing Excel, create a spreadsheet. Display your results using the total cost approach. Utilize formulas for all calculations.

Answer 1

Please give positive ratings so I can keep answering. It would help me a lot. Please comment if you have any query. Thanks!

Andretti
Variable cost per unit		Note
Direct Materials	10.00	A
Direct Labor	4.50	B
Variable Manufacturing overhead	2.30	C
Variable Selling Expenses	1.20	D
Total Variable cost per unit	18.00	E=A+B+C+D
Sell Price Per unit	32.00	F
Contribution Per unit	14.00	G=F-E
Number of Units	60,000.00	H
Contribution amount	840,000.00	I=G*H
Fixed cost
Fixed manufacturing overhead	300,000.00	J
Fixed selling expenses	210,000.00	K
Plant close	Amount $
Fixed manufacturing overhead at 60%	30,000.00	L=J/12*2*60%
Fixed selling expenses at 80%	28,000.00	M=K/12*2*80%
Total cost incurred if plant closed	58,000.00
30% capacity	Amount $
Number of units	3,000.00	N=H/12*2*30%
Contribution Per unit	14.00	See G
Contribution earned	42,000.00	O=N*G
Fixed manufacturing overhead	50,000.00	P=J/12*2
Fixed selling expenses	35,000.00	Q=K/12*2
Net Income	43,000.00	R=O-P-Q

So Andretti should not close the plant for two months but operate it at 30% capacity.