Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 172,900 units at a price of $81 per unit during the current year. Its income statement is as follows: Sales Cost of goods sold Gross profit Expenses: Selling expenses Cost of goods sold Selling expenses Administrative expenses 1,485,000 Total expenses 3,969,000 Income from operations $5,067,900 The division of costs between variable and fixed is as follows: Fixed Administrative $2,484,000 expenses Variable 60% 50% $14,004,900 4.968,000 $9,036,900 30% 40% 50% 70% Management is considering a plant expansion program for the following year that will permit an increase of $1,296,000 in yearly sales. The expansion will increase fixed costs by $172,800, 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 $5,067,900 of income from operations that was earned in the current year. units 6. Determine the maximum income from operations possible with the expanded plant. C

Ansaind 2. Comente the break-wwn aales (unita) for thin cumet yeac units 4. Comovit the break even nales (unith) under the croposid program tor the following veas inits shis. Checke the permet arwint