Break Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 121,500 units at a price of $117 per unit during the current year Its income statement for the current year is as follows Sales $14,215,500 Cost of goods sold 7,020,000 Gross profit $7,195,500 Expenses Selling expenses $3,510,000 Administrative expenses 3,510,000 Total expenses 7,020,000 Income from operations $175,500 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 $1,287,000 in yearly sales The expansion will increase fixed costs by $128,700, 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 $175,500 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

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Aug 29, 2024

Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 121,500 units at a price of $117 per unit during the

Break-Even Sales Under Present and Proposed Conditions

Darby Company, operating at full capacity, sold 121,500 units at a price of $117 per unit during the current year. Its income statement for the current year is as follows:

Sales		$14,215,500
Cost of goods sold		7,020,000
Gross profit		$7,195,500
Expenses:
Selling expenses	$3,510,000
Administrative expenses	3,510,000
Total expenses		7,020,000
Income from operations		$175,500

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 $1,287,000 in yearly sales. The expansion will increase fixed costs by $128,700, 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 $175,500 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.