In: Accounting
Determine the amount of sales (units) that would be necessary under
Break-Even Sales Under Present and Proposed Conditions
Darby Company, operating at full capacity, sold 106,650 units at a price of $66 per unit during the current year. Its income statement for the current year is as follows:
Sales | $7,038,900 | ||
Cost of goods sold | 3,476,000 | ||
Gross profit | $3,562,900 | ||
Expenses: | |||
Selling expenses | $1,738,000 | ||
Administrative expenses | 1,738,000 | ||
Total expenses | 3,476,000 | ||
Income from operations | $86,900 |
The division of costs between fixed and variable is as follows:
Variable | Fixed | |||
Cost of goods sold | 70% | 30% | ||
Selling expenses | 75% | 25% | ||
Administrative expenses | 50% | 50% |
Management is considering a plant expansion program that will permit an increase of $594,000 in yearly sales. The expansion will increase fixed costs by $59,400, but will not affect the relationship between sales and variable costs.
Required:
1. Determine the total variable costs and the total fixed costs for the current year. Enter the final answers rounded to the nearest dollar.
Total variable costs | $ |
Total fixed costs | $ |
2. Determine (a) the unit variable cost and (b) the unit contribution margin for the current year. Enter the final answers rounded to two decimal places.
Unit variable cost | $ |
Unit contribution margin | $ |
3.
Compute the break-even sales (units) for the current year. Enter
the final answers rounded to the nearest whole number.
units
4.
Compute the break-even sales (units) under the proposed program for
the following year. Enter the final answers rounded to the nearest
whole number.
units
5.
Determine the amount of sales (units) that would be necessary under
the proposed program to realize the $86,900 of income from
operations that was earned in the current year. Enter the final
answers rounded to the nearest whole number.
units
6.
Determine the maximum income from operations possible with the
expanded plant. Enter the final answer rounded to the nearest
dollar.
$
7. If
the proposal is accepted and sales remain at the current level,
what will the income or loss from operations be for the following
year? Enter the final answer rounded to the nearest dollar.
$
8. Based on the data given, would you recommend accepting the proposal?
total variable costs and the total fixed costs for the current year. | ||||||
Total Cost | Variable | Fixed | ||||
Cost of goods sold | 3476000 | 70% | 2433200 | 30% | 1042800 | |
Selling expenses | 1738000 | 75% | 1303500 | 25% | 434500 | |
Administrative expenses | 1738000 | 50% | 869000 | 50% | 869000 | |
Total | 4605700 | 2346300 | ||||
the unit variable cost and (b) the unit contribution margin | ||||||
Unit Variable Cost = Total Variable Cost / No Of Units | ||||||
=4605700/106650 | ||||||
=43.19 | ||||||
Contribution Margin = Sales Price Per Unit - Variable Cost Per Unit | ||||||
= 66-43.19 | ||||||
=22.81 | Per Unit | |||||
break-even sales (units) for the current year. | ||||||
= Fixed Cost / Contribution Margin Per Unit | ||||||
=2346300/22.81 | ||||||
=102863 Unit | ||||||
break-even sales (units) under the proposed program for the following year. | ||||||
= Fixed Cost / Contribution Margin Per Unit | ||||||
= (2346300+59400)22.81 | ||||||
=105467 Units | ||||||