Question

In: Accounting

Break-Even Sales Under Present and Proposed Conditions Kearney Company, operating at full capacity, sold 163,500 units...

Break-Even Sales Under Present and Proposed Conditions

Kearney Company, operating at full capacity, sold 163,500 units at a price of $60 per unit during 20Y5. Its income statement for 20Y5 is as follows:

Sales		$9,810,000
Cost of goods sold		(3,480,000)
Gross profit		$6,330,000
Expenses:
Selling expenses	$1,740,000
Administrative expenses	1,040,000
Total expenses		(2,780,000)
Income from operations		$3,550,000

The division of costs between fixed and variable is as follows:

	Fixed	Variable
Cost of good sold	40%	60%
Selling expenses	50%	50%
Administrative expenses	70%	30%

Management is considering a plant expansion program that will permit an increase of $780,000 (13,000 units at $60 per unit) in yearly sales. The expansion will increase fixed costs by $104,000, but will not affect the relationship between sales and variable costs.

Instructions:

1. Determine for 20Y5 the total fixed costs and the total variable costs.

Total fixed costs	$
Total variable costs	$

2. Determine for 20Y5 (a) the unit variable cost and (b) the unit contribution margin.

a. Unit variable cost	$ per unit
b. Unit contribution margin	$ per unit

3. Compute the break-even sales (units) for 20Y5.
units

4. Compute the break-even sales (units) under the proposed program.
units

5. Determine the amount of sales (units) that would be necessary under the proposed program to realize the $3,550,000 of income from operations that was earned in 20Y5.
units

6. Determine the maximum operating income possible with the expanded plant.
$

7. If the proposal is accepted and sales remain at the 20Y5 level, what will be the operating income or loss for 20Y6?
$

8. Assuming a lack of market research, disadvantages for expanding the plant include all of the following except:

The break-even point increases.
The sales necessary to maintain the current income from operations must increase in excess of 20Y5 sales.
If future sales remain at the 20Y5 level, the income from operations will decline.
The maximum income from operations possible with the expanded plant is less than the current income from operations.

Solutions

Expert Solution

	variable	fixed
cost of goods sold	2088000	1392000 [3480000*.40]
selling expense	870000 [1740000*.50]	870000
Administrative expense	312000 [1040000*.30]	728000


Total	3270000	2990000

unit variable cost = Total variable cost /units sold

= 3270000/163500

= $ 20 per unit

unit contribution margin = price-unit variable cost

= 60 - 20

= $ 40 per unit

3)Break even point (units) =fixed cost /unit contribution margin

= 2990000/40

= 74750 units

4)Fixed cost (revised)=2990000+104000 = 3094000

Break even point (units) =fixed cost /unit contribution margin

= 3094000/40

= 77350 units

ekkarill92 answered 1 month ago

Next > < Previous

Related Solutions

Break-Even Sales Under Present and Proposed Conditions Portmann Company, operating at full capacity, sold 1,000,000 units...

Break-Even Sales Under Present and Proposed Conditions Portmann Company, operating at full capacity, sold 1,000,000 units at a price of $188 per unit during the current year. Its income statement is as follows: Sales $188,000,000 Cost of goods sold (98,000,000) Gross profit $90,000,000 Expenses: Selling expenses $14,000,000 Administrative expenses 17,800,000 Total expenses (31,800,000) Operating income $58,200,000 The division of costs between variable and...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 163,500 units...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 163,500 units at a price of $66 per unit during the current year. Its income statement is as follows Sales $10,791,000 Cost of goods sold 3,828,000 Gross profit $6,963,000 Expenses: Selling expenses $1,914,000 Administrative expenses 1,144,000 Total expenses 3,058,000 Income from operations $3,905,000 The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 60% 40% Selling expenses 50% 50%...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 97,700 units...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 97,700 units at a price of $93 per unit during the current year. Its income statement is as follows Sales $9,086,100Cost of goods sold 3,224,000Gross profit $5,862,100Expenses: Selling expenses$1,612,000 Administrative expenses961,000 Total expenses 2,573,000Income from operations $3,289,100 The division of costs between variable and fixed is as follows: VariableFixedCost of goods sold60% 40% Selling expenses50% 50% Administrative expenses30% 70% Management is considering a plant expansion program for the following year that will permit an increase of $744,000 in yearly...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 167,200 units...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 167,200 units at a price of $111 per unit during the current year. Its income statement is as follows: Sales $18,559,200 Cost of goods sold 6,586,000 Gross profit $11,973,200 Expenses: Selling expenses $3,293,000 Administrative expenses 1,961,000 Total expenses 5,254,000 Income from operations $6,719,200 The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 60% 40% Selling expenses 50% 50%...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 139,000 units...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 139,000 units at a price of $72 per unit during the current year. Its income statement is as follows: Sales $10,008,000 Cost of goods sold 3,552,000 Gross profit $6,456,000 Expenses: Selling expenses $1,776,000 Administrative expenses 1,056,000 Total expenses 2,832,000 Income from operations $3,624,000 The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 60% 40% Selling expenses 50% 50%...

Break-Even Sales Under Present and Proposed Conditions Portmann Company, operating at full capacity, sold 1,000,000 units...

Break-Even Sales Under Present and Proposed Conditions Portmann Company, operating at full capacity, sold 1,000,000 units at a price of $188 per unit during the current year. Its income statement is as follows: Sales $188,000,000 Cost of goods sold (100,000,000) Gross profit $88,000,000 Expenses: Selling expenses $16,000,000 Administrative expenses 12,000,000 Total expenses (28,000,000) Operating income $60,000,000 The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 70% 30% Selling expenses 75% 25% Administrative...

Break-Even Sales Under Present and Proposed Conditions Battonkill Company, operating at full capacity, sold 105,400 units...

Break-Even Sales Under Present and Proposed Conditions Battonkill Company, operating at full capacity, sold 105,400 units at a price of $57 per unit during 2014. Its income statement for 2014 is as follows: Sales $6,007,800 Cost of goods sold 2,128,000 Gross profit $3,879,800 Expenses: Selling expenses $1,064,000 Administrative expenses 646,000 Total expenses 1,710,000 Income from operations $2,169,800 The division of costs between fixed and variable is as follows: Fixed Variable Cost of goods sold 40% 60% Selling expenses 50% 50%...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 167,200 units...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 167,200 units at a price of $129 per unit during the current year. Its income statement is as follows: Sales $21,568,800 Cost of goods sold 7,654,000 Gross profit $13,914,800 Expenses: Selling expenses $3,827,000 Administrative expenses 2,279,000 Total expenses 6,106,000 Income from operations $7,808,800 The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 60% 40% Selling expenses 50% 50%...

Break-Even Sales Under Present and Proposed Conditions Battonkill Company, operating at full capacity, sold 146,700 units...

Break-Even Sales Under Present and Proposed Conditions Battonkill Company, operating at full capacity, sold 146,700 units at a price of $57 per unit during the current year. Its income statement for the current year is as follows: Sales $8,361,900 Cost of goods sold 2,964,000 Gross profit $5,397,900 Expenses: Selling expenses $1,482,000 Administrative expenses 893,000 Total expenses 2,375,000 Income from operations $3,022,900 The division of costs between fixed and variable is as follows: Fixed Variable Cost of goods sold 40% 60%...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 120,200 units...

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 120,200 units at a price of $132 per unit during the current year. Its income statement is as follows: Sales $15,866,400 Cost of goods sold 5,632,000 Gross profit $10,234,400 Expenses: Selling expenses $2,816,000 Administrative expenses 1,672,000 Total expenses 4,488,000 Income from operations $5,746,400 The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 60% 40% Selling expenses 50% 50%...

Subjects