6 Safari File Edit View History Bookmarks Window Help 8 G \\ iv ? Q g A SunJu|92=55PM O . 2 v ( G O iv2,cengagenow,com C [B + E n (2) Problem Set: Module 4 Show Me How 1' PR.06.02A.ALGO Break-Even Sales Under Present and Proposed Conditions 2- EX.06.01 Portmann Company, operating at full capacity, sold 1,000,000 units at a price of $186 per unit during the current year. Its income statement is as follows: 3' BE.06.021ALGO Sales $185,000,000 Cost of goods sold (101,000,000) 4- BE-06'03'ALGO Gross profit $85,000,000 Expenses: Selling expenses $15,000,000 Administrative expenses 8,100,000 Total expenses (23,100,000) Operating income $61,900,000 The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 70% 30% Selling expenses 75% 25% Administrative 50% 50% expenses Management is considering a plant expansion program for the following year that will permit an increase of $11,160,000 in yearly sales. The expansion will increase xed costs by $3,000,000 but will not affect the relationship between sales and variable costs. Required: Next ) Progress: 1/4 items eck My Work Assignment Score: 4.55% Submit Assignment for Grading "ng Emacs: .1 W 6 Safari File Edit View History Bookmarks Window Help 8 G \\ ii ? Q g A SunJu|92=56PM O . 2 v ( G O iv2.cengagenow,com C [B + E n (3) Problem Set: Module 4 eBonk Show Me How 1' PR.06.02A.ALGO . xed costs by $3,000,000 but will not affect the relationship between sales and variable costs. Required: 2. EX.06.01 1. Determine the total variable costs and the total xed costs for the current year. 3' BE'OG'OZ'ALGO Total variable costs $:] 4. BE,06,03.ALGO 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 yeah 4. Compute the breakeven sales (units) under the proposed program for the following yeah 5. Determine the amount of sales (units) that would be necessary under the proposed program to realize the $61,900,000 of operating income that was earned in the current year. 6. Determine the maximum operating income possible with the expanded plant. 3:1 7. If the proposal is accepted and sales remain at the current level, what will the operating income or loss be for the following year? Next ) Progress: 1/4 items eck My Work Assignment Score: 4.55% All work saved. Email Instructor Submit Assignment for Grading axe emu?) i IIQ 0