Question

Break-Even Sales Under Present and Proposed Conditions

Darby Company, operating at full capacity, sold 148,400 units at a price of $87 per unit during the current year. Its income statement is as follows

Sales			$12,910,800
Cost of goods sold			4,582,000
Gross profit			$8,328,800
Expenses:
Selling expenses	$2,291,000
Administrative expenses	1,363,000
Total expenses			3,654,000
Income from operations			$4,674,800

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

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

Management is considering a plant expansion program for the following year that will permit an increase of $1,044,000 in yearly sales. The expansion will increase fixed costs by $139,200, 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.

Total variable costs	$
Total fixed costs	$

2. Determine (a) the unit variable cost and (b) the unit contribution margin for the current year.

Unit variable cost	$
Unit contribution margin	$

3. Compute the break-even sales (units) for the current year.
units

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

5. Determine the amount of sales (units) that would be necessary under the proposed program to realize the $4,674,800 of income from operations that was earned in the current year.
units

6. Determine the maximum income from operations possible with the expanded plant.
$

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?
$  

8. Based on the data given, would you recommend accepting the proposal?

In favor of the proposal because of the reduction in break-even point.

In favor of the proposal because of the possibility of increasing income from operations.

In favor of the proposal because of the increase in break-even point.

Reject the proposal because if future sales remain at the current level, the income from operations will increase.

Reject the proposal because the sales necessary to maintain the current income from operations would be below the current year sales.

Choose the correct answer.

Answer 1

Dear student, we cannot able to post solution more than four sub parts of question as per our policy.

	Total cost	Variable	Variable cost	Fixed	Fixed cost
Cost of goods sold	4,582,000	60%	2,749,200	40%	1,832,800
Selling expenses	2,291,000	50%	1,145,500	50%	1,145,500
Administrative expenses	1,363,000	30%	408,900	70%	954,100
	8,236,000		4,303,600		3,932,400
Answer 1
Total variable costs					4,303,600
Total fixed costs					3,932,400
Answer 2
Unit selling price					87.00
Less: unit variable cost (4303600/148400)					29.00
Unit contribution margin					58.00
Answer 3
Total fixed costs					3,932,400
Divided by: Unit contribution margin					58.00
Break-even sales (units) for the current year					67,800
Answer 4
Total fixed costs under the proposed program (139,200 + 3932400)					4,071,600
Divided by: Unit contribution margin					58.00
Break-even sales (units) under the proposed program					70,200