Obj. 2.3 PR 6-2A Break-even sales under present and proposed conditions Portmann Company, operating at full capacity, sold 1.000.000 units at a price of $188 per unit during the current year. Its income statement is as follows: Sales.... Cost of goods sold $ 188,000,000 (100,000,000) $ 88,000,000 Gross profit.. Expenses: Selling expenses.. $16,000,000 Administrative expenses... 12,000,000 Total expenses (28,000,000) $ 60,000,000 Operating income.. The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 70% 30%
Obj. 2.3 PR 6-2A Break-even sales under present and proposed conditions Portmann Company, operating at full capacity, sold 1.000.000 units at a price of $188 per unit during the current year. Its income statement is as follows: Sales.... Cost of goods sold $ 188,000,000 (100,000,000) $ 88,000,000 Gross profit.. Expenses: Selling expenses.. $16,000,000 Administrative expenses... 12,000,000 Total expenses (28,000,000) $ 60,000,000 Operating income.. The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 70% 30%
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
The fields in yellow require an answer. Thank you.
![## Break-even Sales under Present and Proposed Conditions
**Objective:** To determine the break-even sales units under current and proposed conditions for Portman Company and Bee Gee Company.
### Portman Company Analysis
#### Current Year Financials
- **Sales:** $188,000,000 (1,000,000 units at $188 per unit)
- **Cost of Goods Sold (COGS):** $70,000,000
- **Gross Profit:** $118,000,000
- **Operating Expenses:**
- Selling: $16,000,000
- Administrative: $12,000,000
- Total Operating Expenses: $28,000,000
- **Operating Income:** $90,000,000
The division of costs between variable and fixed for the current year is as follows:
- **COGS:** 70% Variable, 30% Fixed
- **Selling Expenses:** 75% Variable, 25% Fixed
- **Administrative Expenses:** 50% Variable, 50% Fixed
#### Proposed Expansion
For the following year, the proposed expansion plans are:
- **Increase in Yearly Sales:** $11,280,000
- **Increase in Fixed Costs:** $5,000,000
- **No Change in Variable Costs Proportion to Sales**
### Instructions and Calculations
1. **Determine the Total Variable and Fixed Costs for the Current Year.**
2. **Calculate the Unit Variable Cost and Unit Contribution Margin for the Current Year.**
3. **Compute the Break-even Sales Units.**
4. **Evaluate the Break-even Sales Units under the Proposed Program.**
5. **Assess the Units Needed to Achieve $60,000,000 Operating Income under the Proposed Program.**
6. **Determine the Maximum Operating Income with the Expanded Plant.**
7. **Determine Operating Income if Sales Remain at Current Level Post-Expansion.**
8. **Provide a Recommendation on Accepting the Proposal.**
### Bee Gee Company Analysis
#### Income Statement Overview (For Year Ending December 31, 2021)
- **Sales:** $199,280,000
- **Cost of Goods Sold:** $70,000,000
- **Gross Profit:** $129,280,000
- **Operating Expenses:**
- Selling: $12,000,000
- Administrative: $6,000,000
- Total Operating Expenses: $18,](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F485898ce-dbac-4a14-8c55-3f3ae529f33f%2F1d5df962-d974-430d-87c1-4698aead03da%2Fmtzieum_processed.png&w=3840&q=75)
Transcribed Image Text:## Break-even Sales under Present and Proposed Conditions
**Objective:** To determine the break-even sales units under current and proposed conditions for Portman Company and Bee Gee Company.
### Portman Company Analysis
#### Current Year Financials
- **Sales:** $188,000,000 (1,000,000 units at $188 per unit)
- **Cost of Goods Sold (COGS):** $70,000,000
- **Gross Profit:** $118,000,000
- **Operating Expenses:**
- Selling: $16,000,000
- Administrative: $12,000,000
- Total Operating Expenses: $28,000,000
- **Operating Income:** $90,000,000
The division of costs between variable and fixed for the current year is as follows:
- **COGS:** 70% Variable, 30% Fixed
- **Selling Expenses:** 75% Variable, 25% Fixed
- **Administrative Expenses:** 50% Variable, 50% Fixed
#### Proposed Expansion
For the following year, the proposed expansion plans are:
- **Increase in Yearly Sales:** $11,280,000
- **Increase in Fixed Costs:** $5,000,000
- **No Change in Variable Costs Proportion to Sales**
### Instructions and Calculations
1. **Determine the Total Variable and Fixed Costs for the Current Year.**
2. **Calculate the Unit Variable Cost and Unit Contribution Margin for the Current Year.**
3. **Compute the Break-even Sales Units.**
4. **Evaluate the Break-even Sales Units under the Proposed Program.**
5. **Assess the Units Needed to Achieve $60,000,000 Operating Income under the Proposed Program.**
6. **Determine the Maximum Operating Income with the Expanded Plant.**
7. **Determine Operating Income if Sales Remain at Current Level Post-Expansion.**
8. **Provide a Recommendation on Accepting the Proposal.**
### Bee Gee Company Analysis
#### Income Statement Overview (For Year Ending December 31, 2021)
- **Sales:** $199,280,000
- **Cost of Goods Sold:** $70,000,000
- **Gross Profit:** $129,280,000
- **Operating Expenses:**
- Selling: $12,000,000
- Administrative: $6,000,000
- Total Operating Expenses: $18,
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 1 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education