Need numbers 6 & 7 Darby Company, operating at full capacity, sold 500,000 units at a price of $94 per unit during the current year. Its income statement is as follows: Sales $47,000,000 Cost of goods sold 25,000,000 Gross profit $22,000,000 Expenses: Selling expenses $4,000,000 Administrative expenses 3,000,000 Total expenses 7,000,000 Income from operations $15,000,000 The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 70% 30% Selling expenses 75% 25% Administrative expenses 50% 50% Management is considering a plant expansion program for the following year that will permit an increase of $3,760,000 in yearly sales. The expansion will increase fixed costs by $1,800,000 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 22,000,000 Total fixed costs 10,000,000 2. Determine (a) the unit variable cost and (b) the unit contribution margin for the current year. Unit variable cost 44 Unit contribution margin 50 3. Compute the break-even sales (units) for the current year. 200,00 units 4. Compute the break-even sales (units) under the proposed program for the following year. 236,000 units 5. Determine the amount of sales (units) that would be necessary under the proposed program to realize the $15,000,000 of income from operations that was earned in the current year. 536,000 units 6. Determine the maximum income from operations possible with the expanded plant. _______________ 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? _____________ Income
Need numbers 6 & 7
Darby Company, operating at full capacity, sold 500,000 units at a price of $94 per unit during the current year. Its income statement is as follows:
| Sales | $47,000,000 | ||
| Cost of goods sold | 25,000,000 | ||
| Gross profit | $22,000,000 | ||
| Expenses: | |||
| Selling expenses | $4,000,000 | ||
| Administrative expenses | 3,000,000 | ||
| Total expenses | 7,000,000 | ||
| Income from operations | $15,000,000 |
The division of costs between variable and fixed is as follows:
| Variable | Fixed | |||
| Cost of goods sold | 70% | 30% | ||
| Selling expenses | 75% | 25% | ||
| Administrative expenses | 50% | 50% |
Management is considering a plant expansion program for the following year that will permit an increase of $3,760,000 in yearly sales. The expansion will increase fixed costs by $1,800,000 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 | 22,000,000 |
| Total fixed costs | 10,000,000 |
2. Determine (a) the unit variable cost and (b) the unit contribution margin for the current year.
| Unit variable cost | 44 |
| Unit contribution margin | 50 |
3. Compute the break-even sales (units) for the current year.
200,00 units
4. Compute the break-even sales (units) under the proposed program for the following year.
236,000 units
5. Determine the amount of sales (units) that would be necessary under the proposed program to realize the $15,000,000 of income from operations that was earned in the current year.
536,000 units
6. Determine the maximum income from operations possible with the expanded plant.
_______________
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?
_____________ Income
Below are parts 1 to 7.
Trending now
This is a popular solution!
Step by step
Solved in 8 steps
