Portmann Company, operating at full capacity, sold 1,000,000 units at a price of $187 per unit during the current year. Its income statement is as follows: Sales Cost of goods sold Gross profit Expenses: Selling expenses Administrative expenses Total expenses Operating income Cost of goods sold Selling expenses Administrative expenses The division of costs between variable and fixed is as follows: Total variable costs Total fixed costs $15,000,000 10,100,000 Unit variable cost Unit contribution margin Variable 70% 75% 50% $187,000,000 (101,000,000) $86,000,000 (25,100,000) $60,900,000 Management is considering a plant expansion program for the following year that will permit an increase of $11,220,000 in yearly sales. The expansion will increase fixed costs by $3,500,000 but will not affect the relationship between sales and variable costs. Required: Check My Work 1. Determine the total variable costs and the total fixed costs for the current year. Income Fixed 30% 25% 2. Determine (a) the unit variable cost and (b) the unit contribution margin for the current year. 50% 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 $60,900,000 of operating income that was earned in the current year. units 6. Determine the maximum operating income possible with the expanded plant. 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