Wolsey Industries Inc. Estimated Income Statement 1. For the Year Ended December 31, 20Y3 Sales #REF!...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Wolsey Industries Inc. Estimated Income Statement 1. For the Year Ended December 31, 20Y3 Sales #REF! Cost of goods sold: #REF! #REF! Direct materials Direct labor Factory overhead #REF! #REF! #REF! Cost of goods sold Gross profit Expenses: Selling expenses Sales salaries and commissions #REF! Advertising #REF! Travel #REF! Miscellaneous selling expense #REF! Total selling expenses #REF! Administrative expenses: Office and officers' salaries #REF! Supplies #REF! Miscellaneous administrative expense #REF! Total administrative expenses #REF! Total expenses #REF! Income from operations #REF! 2. Contribution margin ratio: Sales #REF! Units * Unit Variable Cost #REF! #REF! #REF! #REF! Variable costs Contribution margin Sales Contribution margin ratio #REF! 3. Break-even sales: #REFI Fixed costs - Unit Variable Cost #REFI Sale Price #REFI #REFI #REFI #REFI Unit contribution margin Break-even sales (units) Sale price Break-even sales (dollars) 4. For each unit level of sales, enter the total sales dollars and total costs. The chart at right will be plotted as you enter the amounts. After all points are plotted, grab and move the labels provided at the left to identify each area. Units Sales $ Costs $ 3,000 ### Cost-Volume-Profit Chart 6,000 9,000 $2 12,000 **** 15,000 18,000 ### *** 21,000 **** ### 24,000 *** 27,000 **** Sales $ -Costs $ Operating Loss Area Break-Even Point Operating Profit Area Untitled Untitled Untitled Untitled Untitled Untitled Untitled Untitled Untitled Untitled 1 2 3 4 6 Units 7 9 10 Sales and Costs 5. Margin of safety: Sale Price Units Expected sales #REF! #REF! Break-even point #REF! #REF! #REF! #REF! Margin of safety (in dollars) Expected sales Margin of safety (as a percentage of sales) #REF! 6. Operating leverage: Unit CM $ Units Contribution margin #REF! #REF! ***** Income from operations #REF! Operating leverage #REF! Chapter 19 Cost-Volume-Prott Analysis PR 19-6A Contribution margin, break-even sales, cost-volume-profit chart, Obj. 2, 3, 4, 5 margin of safety, and operating leverage 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: V2. 25% EXCH TEMPLATE Estimated Fixed Cost Estimated Variable Cost (per unit sold) Production costs: Direct materials. $ 46 Direct labor 40 Factory overhead. Selling expenses: $200,000 20 Sales salaries and commissions.. 110,000 8. Advertising. 40,000 12,000 7,600 Travel.. Miscellaneous selling expense Administrative expenses: 132,000 10,000 Office and officers' salaries... Supplies.. Miscellaneous administrative expense.. 13,400 1. Total.. $525,000 $120 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. Instructions 1. Prepare an estimated income statement for 20Y3. 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 indicating 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. Wolsey Industries Inc. Estimated Income Statement 1. For the Year Ended December 31, 20Y3 Sales #REF! Cost of goods sold: #REF! #REF! Direct materials Direct labor Factory overhead #REF! #REF! #REF! Cost of goods sold Gross profit Expenses: Selling expenses Sales salaries and commissions #REF! Advertising #REF! Travel #REF! Miscellaneous selling expense #REF! Total selling expenses #REF! Administrative expenses: Office and officers' salaries #REF! Supplies #REF! Miscellaneous administrative expense #REF! Total administrative expenses #REF! Total expenses #REF! Income from operations #REF! 2. Contribution margin ratio: Sales #REF! Units * Unit Variable Cost #REF! #REF! #REF! #REF! Variable costs Contribution margin Sales Contribution margin ratio #REF! 3. Break-even sales: #REFI Fixed costs - Unit Variable Cost #REFI Sale Price #REFI #REFI #REFI #REFI Unit contribution margin Break-even sales (units) Sale price Break-even sales (dollars) 4. For each unit level of sales, enter the total sales dollars and total costs. The chart at right will be plotted as you enter the amounts. After all points are plotted, grab and move the labels provided at the left to identify each area. Units Sales $ Costs $ 3,000 ### Cost-Volume-Profit Chart 6,000 9,000 $2 12,000 **** 15,000 18,000 ### *** 21,000 **** ### 24,000 *** 27,000 **** Sales $ -Costs $ Operating Loss Area Break-Even Point Operating Profit Area Untitled Untitled Untitled Untitled Untitled Untitled Untitled Untitled Untitled Untitled 1 2 3 4 6 Units 7 9 10 Sales and Costs 5. Margin of safety: Sale Price Units Expected sales #REF! #REF! Break-even point #REF! #REF! #REF! #REF! Margin of safety (in dollars) Expected sales Margin of safety (as a percentage of sales) #REF! 6. Operating leverage: Unit CM $ Units Contribution margin #REF! #REF! ***** Income from operations #REF! Operating leverage #REF! Chapter 19 Cost-Volume-Prott Analysis PR 19-6A Contribution margin, break-even sales, cost-volume-profit chart, Obj. 2, 3, 4, 5 margin of safety, and operating leverage 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: V2. 25% EXCH TEMPLATE Estimated Fixed Cost Estimated Variable Cost (per unit sold) Production costs: Direct materials. $ 46 Direct labor 40 Factory overhead. Selling expenses: $200,000 20 Sales salaries and commissions.. 110,000 8. Advertising. 40,000 12,000 7,600 Travel.. Miscellaneous selling expense Administrative expenses: 132,000 10,000 Office and officers' salaries... Supplies.. Miscellaneous administrative expense.. 13,400 1. Total.. $525,000 $120 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. Instructions 1. Prepare an estimated income statement for 20Y3. 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 indicating 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.
Expert Answer:
Answer rating: 100% (QA)
Indushies Inc wolbey Eslimated income statement for the Year ending D... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
LearnCo LearnCo manufactures and sells one product, an abacus for classroom use, with two models, the Basic model and the Deluxe model, The company began operations on January 1, 20Y1, and is...
-
Suppose that nominal GDP was $9500000.00 in 2005 in Fairfax County Virginia. In 2015, nominal GDP was $11500000.00 in Fairfax County Virginia. The price level rose 2.00% between 2005 and 2015, and...
-
. Prepare an income statement and a common size income statement from the following information. Sales Cost of goods sold General and administrative expenses Depreciation $525,000.00 $200,000.00...
-
Find the derivative of the function. y = e 2x tan 2x
-
Ambient air at 100 kPa, 30C, 40% relative humidity goes through a constant pressure heat exchanger as a steady flow. In one case it is heated to 45C and in another case it is cooled until it reaches...
-
World Foods, Inc., imports food products such as meats, cheese, and pastries to the United States from warehouses at ports in Hamburg, Marseilles, and Liverpool. Ships from these ports deliver the...
-
Police in Albemarle County, Virginia, were on the lookout for a stolen orange and black motorcycle that had eluded them in two previous traffic incidents. Officer David Rhodes drove past the home of...
-
Finley Corporation had income from continuing operations of $10,600,000 in 2012. During 2012, it disposed of its restaurant division at an after-tax loss of $189,000. Prior to disposal, the division...
-
You are director of HRM (international) for an international firm operating mainly in Africa. The business strategy is to expand operations into the Far East, starting in Malaysia. A number of...
-
Frequently we read in the newspaper that one should lease an automobile rather than buying it. For a typical 24-month lease on a car costing $9400, the monthly lease charge is about $267. At the end...
-
4. a.) Convert (decimal) 123 into hexadecimal, binary, and octal. Show your work. (Hint: Convert it to binary first, then group the bits from the right into threes for octal and fours for...
-
Five forms must be completed to ensure agency health benefits are processed properly. The Direct Deposit form must be completed prior to the Health Benefits form. The Vision and Dental Benefits form...
-
Why is the breathing pattern of a patient important during a hepatoportal ultrasound examination? Explain
-
Perform the depth first search(DFS) on the following graph. Start DFS from the node A. Write the node sequence of DFS. E B FI G D
-
3 The water level of a certain body of water is changing at a rate of W(t)=- inches per hour, where t represents hours since 12 a.m. 2 Part A: Using correct units, explain the meaning of 10W(t)dt in...
-
The management of Club Soho would like to analyze its wages budget. The budgeted time and wage rate for servers was 400 hours and $12.00 per hour respectively. During this period, the actual server...
-
The dilemma in a prisoner's dilemma is that: Multiple Choice only one player has a dominant strategy, but the other player is uncertain about what to do. the players would be better off if they both...
-
Grace is training to be an airplane pilot and must complete five days of flying training in October with at least one day of rest between trainings. How many ways can Grace schedule her flying...
-
Benson Corporation and Stabler Company are two ï¬rms in the same industry. These two ï¬rms have approximately the same annual revenues and total assets. Following is the most recent...
-
What is an operating cycle, and how does it affect the classication of items on a balance sheet?
-
How does the amortization of a bond discount or premium affect bond interest expense but not the amount of bond interest paid by the issuing company?
-
Why is it said that the PSNR principle has both a right and a duty side? Which one is most relevant with respect to international environmental law?
-
How many dimensions of the PSNR principle can you enumerate? To which one does UN Resolution 1803(1962) refer?
-
If there is a separate principle of precaution, do we need a principle of prevention?
Study smarter with the SolutionInn App