Question
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
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 | $56.00 | |
4 | Direct labor | 34.00 | |
5 | Factory overhead | $188,000.00 | 20.00 |
6 | Selling expenses: |
|
|
7 | Sales salaries and commissions | 102,000.00 | 6.00 |
8 | Advertising | 39,000.00 | |
9 | Travel | 12,000.00 | |
10 | Miscellaneous selling expense | 7,400.00 | 1.00 |
11 | Administrative expenses: |
|
|
12 | Office and officers salaries | 141,200.00 | |
13 | Supplies | 8,000.00 | 2.00 |
14 | Miscellaneous administrative expense | 13,600.00 | 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 25,825 units.
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.
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 |
X
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.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started