Question
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
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 | $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: | |
A. | Prepare an estimated income statement for 20Y8. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Be sure to complete the statement heading. |
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. |
Labels and Amount Descriptions | |
Advertising | |
Contribution margin | |
Cost of goods sold | |
December 31, 20Y8 | |
Direct labor | |
Direct materials | |
Expenses | |
Factory overhead | |
For the Month Ended December 31, 20Y8 | |
For the Year Ended December 31, 20Y8 | |
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 expenses | |
Total selling expenses | |
Travel | |
Variable cost of goods sold |
A. Prepare an estimated income statement for 20Y8. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Be sure to complete the statement heading.
Wolsey Industries Inc. |
Estimated Income Statement |
|
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 |
|
|
|
|
B. What is the expected contribution margin ratio?
C. Determine the break-even sales in units and dollars. Start by using the contribution margin ratio (part B.) and then round your answers to the nearest whole number.
Units | units |
Dollars |
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? If applicable, use amounts previously computed and then round your answers to the nearest whole number.
Dollars | |
Percentage |
F. Determine the operating leverage. Round to one decimal place.
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