Wolsey Industries Inc. expects to maintain the same inventories at the end of 20Y8 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	$200,000.00	20.00
6	Selling expenses:
7	Sales salaries and commissions	110,000.00	8.00
8	Advertising	40,000.00
9	Travel	12,000.00
10	Miscellaneous selling expense	7,600.00	1.00
11	Administrative expenses:
12	Office and officers salaries	132,000.00
13	Supplies	10,000.00	4.00
14	Miscellaneous administrative expense	13,400.00	1.00
15	Total	$525,000.00	$120.00

It is expected that 21,875 units will be sold at a price of $160 a unit. Maximum sales within the relevant range are 27,000 units.

	Required:
1.	Prepare an estimated income statement for 20Y8. Be sure to complete the statement heading. Refer to the list of Accounts, Labels and Amount Descriptions provided for the exact wording of the answer choices for text entries. Enter amounts as positive numbers unless the amount is a calculation that results in a negative amount. For example: Net loss should be negative. Expenses should be positive. A colon (:) will automatically appear if it is required.
2.	What is the expected contribution margin ratio?
3.	Determine the break-even sales in units and 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?
6.	Determine the operating leverage. Round to one decimal place.

Accounts, Labels and Amount Descriptions

Accounts
Advertising
Direct materials
Direct labor
Factory overhead
Miscellaneous selling expense
Miscellaneous administrative expense
Office and officers salaries
Sales
Sales salaries and commissions
Supplies
Travel
Labels
December 31, 20Y8
Expenses
For the Month Ended December 31, 20Y8
For the Year Ended December 31, 20Y8
Amount Descriptions
Cost of goods sold
Gross profit
Total selling expenses
Total administrative expenses
Total expenses
Income from operations

Income Statement

1. Prepare an estimated income statement for 20Y8. Be sure to complete the statement heading. Refer to the list of Accounts, Labels and Amount Descriptions provided for the exact wording of the answer choices for text entries. Enter amounts as positive numbers unless the amount is a calculation that results in a negative amount. For example: Net loss should be negative. Expenses should be positive. A colon (:) will automatically appear if it is required.