The division of costs between variable and fixed is as follows

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 The division of costs between variable and fixed is as follows: Cost of goods sold Selling expenses Administrative expenses Variable 75% 50% Fixed 25% 50% 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 $4,000,000 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 87 100 3. Compute the break-even sales (units) for the current year. V Units 4. 5. 6. 7. Compute the break-even sales (units) under the proposed program for the following year. X units Determine the amount of sales (units) that would be necessary under the proposed program to realize the $60,800,000 of operating income that was earned in the current year. X units Determine the maximum operating income possible with the expanded plant. x If the proposal is accepted and sales remain at the current level, what will the operating income or loss be for the following year?