***Please use account labels and amount descriptions as listed***

Wolsey Industries Inc. expects to maintain the same inventories at the end of 20Y3 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:

1		Estimated Fixed Cost	Estimated Variable Cost (per unit sold)
2	Production costs:
3	Direct materials		$46.00
4	Direct labor		40.00
5	Factory overhead	$188,000.00	20.00
6	Selling expenses:
7	Sales salaries and commissions	103,000.00	8.00
8	Advertising	39,000.00
9	Travel	14,000.00
10	Miscellaneous selling expense	8,000.00	1.00
11	Administrative expenses:
12	Office and officers salaries	133,200.00
13	Supplies	11,000.00	4.00
14	Miscellaneous administrative expense	15,000.00	1.00
15	Total	$511,200.00	$120.00

It is expected that 21,300 units will be sold at a price of $160 a unit. Maximum sales within the relevant range are 26,100 units.

	Required:
1.	Prepare an estimated income statement for 20Y3. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Enter all amounts as positive values.
2.	What is the expected contribution margin ratio?
3.	Determine the break-even sales in units and dollars. Round your answers to the nearest whole number.
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? Round your answers to the nearest whole number.
6.	Determine the operating leverage. Round to one decimal place.

Labels and Amount Descriptions

Labels and Amount Descriptions
Advertising
Contribution margin
Cost of goods sold
Direct labor
Direct materials
Expenses
Factory overhead
Gross profit
Income from operations
Manufacturing margin
Miscellaneous administrative expense
Miscellaneous selling expense
Office and officers salaries
Sales
Sales salaries and commissions
Supplies
Total administrative expenses
Total cost of goods sold
Total expenses
Total selling expenses
Travel
Variable cost of goods sold

Income Statement

1. Prepare an estimated income statement for 20Y3. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Enter all amounts as positive values.

Wolsey Industries Inc.

Estimated Income Statement

For the Year Ended December 31, 20Y3

1
2
3
4
5
6
7
8
9	Selling expenses:
10
11
12
13
14
15	Administrative expenses:
16
17
18
19
20	Total expenses
21

Additional Questions

2. What is the expected contribution margin ratio?

3. Determine the break-even sales in units and dollars. Round your answers to the nearest whole number.

Units	units
Dollars	$

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

$

Final Questions

5. What is the expected margin of safety in dollars and as a percentage of sales? If applicable, use amounts previously computed and then round your answers to the nearest whole number.

Dollars	$
Percentage

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