Homework Answers
1) Calculation of Total variable and total fixed cost
| Total | Variable | Fixed | |
| Cost of goods sold | $3016000 | (3016000*70%)= $2111200 | (3016000*30%)= $904800 |
| Selling expenses | 1508000 | (1508000*75%)= 1131000 | (1508000*25%)= 377000 |
| Administrative expenses | 1508000 | (1508000*50%)= 754000 | (1508000*50%)= 754000 |
| Total | $3996200 | $2035800 |
Total variable costs= $3996200
Total fixed costs= $2035800
2) a) Unit variable cost= Total variable cost/Units
= $3996200/70200= $56.93
b) Unit contribution margin
Unit contribution margin= Selling price per unit-Unit variable cost
= $87-56.93= $30.07
3) Break even sales (units)= Fixed cost/Unit contribution margin
= $2035800/30.07= 67702 units
4) As it is given in the question that the proposed program will not affect the relationship between the sales and variable costs. So, the contribution margin will remain same.
New fixed costs= $2035800+52200= $2088000
Break even sales (units)= New fixed cost/Unit contribution margin
= $2088000/30.07= 69438 units
5) Sales (units)= (New fixed costs+Target income)/Unit contribution margin
= $(2088000+75400)/30.07= 71945 units
6)
| Sales ($6107400+522000) | $6629400 |
| Less: Variable costs (76200*$56.93) | -4338066 |
| Contribution margin | 2291334 |
| Less: Fixed costs (2035800+52200) | -2088000 |
| Income from operations | $203334 |
Increase sales units= $522000/87= $6000
Total units= 70200+6000= 76200
7) New fixed costs= $2035800+52200= $2088000
Income from operations= Sales-Variable costs-New fixed costs
= $6107400-3996200-2088000= $23200 income
Add Answer to:
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
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 99,900 units at a price of $93 per unit during the current year. Its income statement for the current year is as follows: $9,290,700 4,588,000 Sales Cost of goods sold Gross profit Expenses: $4,702,700 Selling expenses $2,294,000 Administrative expenses 2,294,000 Total expenses 4,588,000 Income from operations $114,700 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
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 99,900 units at a price of $93 per unit during the current year. Its income statement for the current year is as follows: $9,290,700 4,588,000 Sales Cost of goods sold Gross profit Expenses: $4,702,700 Selling expenses $2,294,000 Administrative expenses 2,294,000 Total expenses 4,588,000 Income from operations $114,700 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
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 117,450 units at a price of $120 per unit during the current year. Its income statement for the current year is as follows: Sales $14,094,000 Cost of goods sold 6,960,000 Gross profit $7,134,000 Expenses: Selling expenses $3,480,000 Administrative expenses 3,480,000 Total expenses 6,960,000 Income from operations $174,000 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
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 75,600 units at a price of $135 per unit during the current year. Its income statement for the current year is as follows Sales Cost of goods sold Gross profit Expenses $10,206,000 5,040,000 $5,166,000 Selling expenses $2,520,000 Administrative expenses 2,520,000 Total expenses 5,040,000 Income from operations $126,000 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
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 78,300 units at a price of $51 per unit during the current year. Its income statement for the current year is as follows: Sales $3,993,300 Cost of goods sold 1,972,000 Gross profit $2,021,300 Expenses: Selling expenses $986,000 Administrative expenses 986,000 Total expenses 1,972,000 Income from operations $49,300 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
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 74,250 units at a price of $51 per unit during the current year. Its income statement for the current year is as follows: Sales $3,786,750 Cost of goods sold 1,870,000 Gross profit $1,916,750 Expenses: Selling expenses $935,000 Administrative expenses 935,000 Total expenses 1,870,000 Income from operations $46,750 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
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 70,200 units at a price of $81 per unit during the current year. Its income statement for the current year is as follows: Sales $5,686,200 Cost of goods sold 2,808,000 Gross profit $2,878,200 Expenses: Selling expenses $1,404,000 Administrative expenses 1,404,000 Total expenses 2,808,000 Income from operations $70,200 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
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 82,350 units at a price of $63 per unit during the current year. Its income statement for the current year is as follows: Sales Cost of goods sold Gross profit Expenses: $5,188,050 2,562,000 $2,626,050 $1,281,000 Selling expenses Administrative expenses 1,281,000 2,562,000 Total expenses $64,050 Income from operations The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
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 112,050 units at a price of $129 per unit during the current year. Its income statement for the current year is as follows: Sales $14,454,450 Cost of goods sold 7,138,000 Gross profit $7,316,450 Expenses: Selling expenses $3,569,000 Administrative expenses 3,569,000 Total expenses 7,138,000 Income from operations $178,450 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and Proposed Conditions Smith Company, operating at full capacity, sold 101,250 units at a price of $129 per unit during the current year. Its income statement for the current year is as follows: Sales $13,061,250 Cost of goods sold 6,450,000 Gross profit $6,611,250 Expenses: Selling expenses $3,225,000 Administrative expenses 3,225,000 Total expenses 6,450,000 Income from operations $161,250 The division of costs between fixed and variable...
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 99,900 units at a price of $93 per unit during the current year. Its income statement for the current year is as follows: $9,290,700 4,588,000 Sales Cost of goods sold Gross profit Expenses: $4,702,700 Selling expenses $2,294,000 Administrative expenses 2,294,000 Total expenses 4,588,000 Income from operations $114,700 The division of costs between fixed and variable...
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 99,900 units at a price of $93 per unit during the current year. Its income statement for the current year is as follows: $9,290,700 4,588,000 Sales Cost of goods sold Gross profit Expenses: $4,702,700 Selling expenses $2,294,000 Administrative expenses 2,294,000 Total expenses 4,588,000 Income from operations $114,700 The division of costs between fixed and variable...
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 75,600 units at a price of $135 per unit during the current year. Its income statement for the current year is as follows Sales Cost of goods sold Gross profit Expenses $10,206,000 5,040,000 $5,166,000 Selling expenses $2,520,000 Administrative expenses 2,520,000 Total expenses 5,040,000 Income from operations $126,000 The division of costs between fixed and variable...
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 82,350 units at a price of $63 per unit during the current year. Its income statement for the current year is as follows: Sales Cost of goods sold Gross profit Expenses: $5,188,050 2,562,000 $2,626,050 $1,281,000 Selling expenses Administrative expenses 1,281,000 2,562,000 Total expenses $64,050 Income from operations The division of costs between fixed and variable...
Most questions answered within 3 hours.
-
What is meant by a “term premium”?
What can explain such a premium? Is it a...
asked 40 minutes ago -
23. Which molecule has only covalent bonds? A. CO2 B. Al2O3 C.
Mg3N2
24. The octet...
asked 1 hour ago -
the
total pressure for a mixture of N2O4 and NO2 is 2.20 atm. If Kp=
7.10...
asked 1 hour ago -
Delaware Corp. prepared a master budget that included $22,385
for direct materials, $28,600 for direct labor,...
asked 1 hour ago -
For pesticide HCB (hexachlorobenzene), its logarithmic partition
coefficient log Kow is 5.6. What would be the...
asked 1 hour ago -
A chemist requires 0.422 mil Na2CO3 for a reaction. How many
grams does this correspond to?
asked 1 hour ago -
If the vapor pressure of carvone is approximately 9.4 torr at 99
°C, approximately how much...
asked 1 hour ago -
A juice bottling company is carrying out a test at 10%
significance that the mean population...
asked 1 hour ago -
What is the reflectivity (in percent) needed to keep water at a
temperature near its freezing...
asked 1 hour ago -
Suppose that the average surface temperature of Earth is 300K.
Assume this is uniform over its...
asked 1 hour ago -
Draw the condensed structural formula for alkenes and alkynes or
the line-angle structural formula for cycloalkenes...
asked 1 hour ago -
M. Laing has suggested a new arrangement of the periodic table
(J.Chem.Ed.1989, 66,
746). Answer the following...
asked 2 hours ago