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) $66.00 32.00 $190,000.00 20.00 6.00 2 Production costs: 3 Direct materials 4 Direct labor 5 Factory overhead 6 Selling expenses: 7 Sales salaries and commissions 8 Advertising 9 Travel 10 Miscellaneous selling expense 11 Administrative expenses: 12 Office and officers' salaries 13 Supplies 14 Miscellaneous administrative expense 102,000.00 37,000.00 10,000.00 7,800.00 1.00 138,400.00 12,000.00 14,000.00 $511,200.00 2.00 1.00 15 Total $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: 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. 1. Prepare an estimated income statement for 20 Y3. 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 (Label) 3 4 5 6 7 8 (Label) 9 Selling expenses: 10 11 12 13 14 15 Administrative expenses: 16 17 18 19 20 Total expenses 21 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? 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
