Draaksh Corporation sells premium quality wine for $125 per bottle. Its direct materials and direct labour costs are $24 and $13.50 respectively per bottle. It pays its direct labour employees a wage of $27 per hour.

The company performed a regression analysis using the past 12 months data and established the following monthly cost equation for manufacturing overhead costs using direct labour-hours as the overhead allocation base:

y = $155,700 + $24.00x

Draaksh believes that the above cost estimates will not substantially change for the next fiscal year. Given the stiff competition in the wine market, Draaksh budgeted an amount of $35,000 per month for sales promotions; additionally, it has decided to offer a sales commission of $6.50 per bottle to its sales personnel. Administrative expenses are expected to be $25,500 per month.

Required:

1. Compute the expected total variable cost per bottle and the expected contribution margin ratio.

Total variable cost
Contribution margin ratio		%

2. Compute the annual break-even sales in units and dollars. (Round your intermediate and final answers to the whole number.)

Annual breakeven sales in unit
Annual breakeven sales in dollars

3. Draaksh has budgeted sales of $9.0 million for the next fiscal year. What is the companys margin of safety in dollars and as a percentage of budgeted sales? (Round your intermediate and final answers to the whole number.)

Margin of Safety
Budgeted sales		%