Question

Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and Proposed Conditions Da

1. Determine the total variable costs and the total fixed costs for the current year. Enter the final answers rounded to the

4. Compute the break-even sales (units) under the proposed program for the following year. Enter the final answers rounded to

0 0
Add a comment Improve this question Transcribed image text
Answer #1

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 a comment
Know the answer?
Add Answer to:
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • 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...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT