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 . . . . . . . . . . . . . . . . Gross profit . . . . . . . . . . . . . . . . . . . . . . .Expenses:Selling expenses . . . . . . . . . . . . . . .Administrative expenses . . . . . . . Total expenses . . . . . . . . . . . . . Operating income. . . . . . . . . . . . . . . . . $16,000,00012,000,000$188,000,000(100,000,000)$88,000,000(28,000,000)$60,000,000
The division of costs between variable and fixed is as follows:
Cost of goods sold Selling expenses Administrative expenses Variable 70%75%50% Fixed 30%25%50%
Management is considering a plant expansion program for the following year that will permit an increase of $11,280,000 in yearly sales. The expansion will increase fixed costs by$5,000,000 but will not affect the relationship between sales and variable costs.
Instructions
- Determine the total variable costs and the total fixed costs for the current year.
- Determine (a) the unit variable cost and (b) the unit contribution margin for the current year.
- Compute the break-even sales (units) for the current year.
- Compute the break-even sales (units) under the proposed program for the following year.
- Determine the amount of sales (units) that would be necessary under the proposed program to realize the $60,000,000 of operating income that was earned in the current year.
- Determine the maximum operating income possible with the expanded plant.
- If the proposal is accepted and sales remain at the current level, what will the operating income or loss be for the following year?
- Based on the data given, would you recommend accepting the proposal? Explain.