Wolsey Industries Inc. expects to maintain the same inventories at the end of 2016 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		$66.00
4	Direct labor		32.00
5	Factory overhead	$190,000.00	20.00
6	Selling expenses:
7	Sales salaries and commissions	102,000.00	6.00
8	Advertising	37,000.00
9	Travel	10,000.00
10	Miscellaneous selling expense	7,800.00	1.00
11	Administrative expenses:
12	Office and officers salaries	138,400.00
13	Supplies	12,000.00	2.00
14	Miscellaneous administrative expense	14,000.00	1.00
15	Total	$511,200.00	$128.00

It is expected that 21,300 units will be sold at a price of $160 a unit. Maximum sales within the relevant range are 25,900 units.

	Required:
A.	Prepare an estimated income statement for 2016. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries.
B.	What is the expected contribution margin ratio?
C.	Determine the break-even sales in units and dollars. Round your answers to the nearest whole number.
D.	Construct a cost-volume-profit chart on your own paper. What is the break-even sales?
E.	What is the expected margin of safety in dollars and as a percentage of sales? Round your answers to the nearest whole number.
F.	Determine the operating leverage. Round to one decimal place.

The partial work I have completed is below, must have 21 lines for income statement:

Wolsey Industries Inc.

Estimated Income Statement

For the Year Ended December 31, 2016

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