Contribution Margin, Break-Even Sales, Cost-Volume-Profit Chart, Margin of Safety, and Operating Leverage

Belmain Co. expects to maintain the same inventories at the end of 20Y7 as at the beginning of the year. The total of all production costs for the year is therefore assumed to be equal to the cost of goods sold. With this in mind, the various department heads were asked to submit estimates of the costs for their departments during the year. A summary report of these estimates is as follows:

		Estimated Fixed Cost			Estimated Variable Cost (per unit sold)
Production costs:
	Direct materials				$15
	Direct labor				10
	Factory overhead	$301,100			8
Selling expenses:
	Sales salaries and commissions	62,600			3
	Advertising	21,200
	Travel	4,700
	Miscellaneous selling expense	5,200			3
Administrative expenses:
	Office and officers' salaries	61,200
	Supplies	7,500			1
	Miscellaneous administrative expense	6,900			2
	Total	$470,400			$42

It is expected that 6,300 units will be sold at a price of $210 a unit. Maximum sales within the relevant range are 8,000 units.

Required:

1. Prepare an estimated income statement for 20Y7.

Belmain Co.
Estimated Income Statement
For the Year Ended December 31, 20Y7
_________			$
Cost of goods sold:
_________		$
_________		$
_________		$
Cost of goods sold			$
Gross profit			$
Expenses:
Selling expenses:
_________	$
_________	$
_________	$
_________	$
Total selling expenses		$
Administrative expenses:
_________	$
_________	$
_________	$
Total administrative expenses		$
Total expenses			$
Income from operations			$

2. What is the expected contribution margin ratio? Round to the nearest whole percent. _______________

3. Determine the break-even sales in units and dollars.

Units	$
Dollars	$

4. Construct a cost-volume-profit chart on your own paper. What is the break-even sales? $____________

5. What is the expected margin of safety in dollars and as a percentage of sales?

Dollars:	$
Percentage: (Round to the nearest whole percent.)	$	%

6. Determine the operating leverage. Round to one decimal place. _________

Everything to answer the question is here.