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 $69 per unit during the current year. Its income statement for the current year is as follows:

Sales $7,358,850

Cost of goods sold 3,634,000

Gross Profit $3,724,850

Expenses:

Selling expenses $1,817,000

Administrative expenses 1,817,000

Total expenses 3,634,000

Income from operations $90,850

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

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 $621,000 in yearly sales. The expansion will increase fixed costs by $62,100, but will not affect the relationship between sales andvariable costs.

Required:

1.Determine the total variable costs and thetotal fixed costsfor 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) theunit contribution marginfor 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 $90,850 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.

$ ______________ Income or loss

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

1. In favor of the proposal because of the reduction in break-even point.
2. In favor of the proposal because of the possibility of increasing income from operations.
3. In favor of the proposal because of the increase in break-even point.
4. Reject the proposal because if future sales remain at the current level, the income from operations will increase.
5. Reject the proposal because the sales necessary to maintain the current income from operations would be below the current year sales