Contribution Margin, Break-Even Sales, Cost-Volume-Profit Chart, Margin of Safety, and Operating Leverage Belmain Co. expects to maintain the same inventories at the end of 20Y7 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: Estimated Fixed Cost Estimated Variable Cost (per unit sold) Production costs: Direct materials — $24 Direct labor — 16 Factory overhead $538,100 12 Selling expenses: Sales salaries and commissions 111,800 5 Advertising 37,800 — Travel 8,400 — Miscellaneous selling expense 9,200 4 Administrative expenses: Office and officers' salaries 109,300 — Supplies 13,500 2 Miscellaneous administrative expense 12,740 3 Total $840,840 $66 It is expected that 9,360 units will be sold at a price of $220 a unit. Maximum sales within the relevant range are 12,000 units. Required: Question Content Area 1. Prepare an estimated income statement for 20Y7. Belmain Co.Estimated Income StatementFor the Year Ended December 31, 20Y7 $Sales Cost of goods sold: $Direct materials Direct labor Factory overhead Total cost of goods sold fill in the blank 6a379e0c2fba044_9 Gross profit $fill in the blank 6a379e0c2fba044_10 Expenses: Selling expenses: $Sales salaries and commissions Advertising Travel Miscellaneous selling expense Total selling expenses $fill in the blank 6a379e0c2fba044_19 Administrative expenses: $Office and officers' salaries Supplies Miscellaneous administrative expense Total administrative expenses fill in the blank 6a379e0c2fba044_26 Total expenses fill in the blank 6a379e0c2fba044_27 Operating income $fill in the blank 6a379e0c2fba044_28 Question Content Area 2. What is the expected contribution margin ratio? Round to the nearest whole percent. fill in the blank ce8133f58f8901a_1 % 3. Determine the break-even sales in units and dollars. Units fill in the blank ce8133f58f8901a_2 units Dollars $fill in the blank ce8133f58f8901a_3 4. Construct a cost-volume-profit chart on your own paper. What is the break-even sales? $ fill in the blank ce8133f58f8901a_4 5. What is the expected margin of safety in dollars and as a percentage of sales? Dollars: $fill in the blank ce8133f58f8901a_5 Percentage: (Round to the nearest whole percent.) fill in the blank ce8133f58f8901a_6 % 6. Determine the operating leverage. Round to one decimal place. fill in the blank ce8133f58f8901a_7
Contribution Margin, Break-Even Sales, Cost-Volume-Profit Chart, Margin of Safety, and Operating Leverage
Belmain Co. expects to maintain the same inventories at the end of 20Y7 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:
Estimated Fixed Cost |
Estimated Variable Cost (per unit sold) |
||||||
Production costs: | |||||||
Direct materials | — | $24 | |||||
Direct labor | — | 16 | |||||
Factory overhead | $538,100 | 12 | |||||
Selling expenses: | |||||||
Sales salaries and commissions | 111,800 | 5 | |||||
Advertising | 37,800 | — | |||||
Travel | 8,400 | — | |||||
Miscellaneous selling expense | 9,200 | 4 | |||||
Administrative expenses: | |||||||
Office and officers' salaries | 109,300 | — | |||||
Supplies | 13,500 | 2 | |||||
Miscellaneous administrative expense | 12,740 | 3 | |||||
Total | $840,840 | $66 |
It is expected that 9,360 units will be sold at a price of $220 a unit. Maximum sales within the relevant range are 12,000 units.
Required:
Question Content Area
1. Prepare an estimated income statement for 20Y7.
|
$Sales | ||
Cost of goods sold: | |||
|
$Direct materials | ||
|
Direct labor | ||
|
Factory overhead | ||
Total cost of goods sold | fill in the blank 6a379e0c2fba044_9 | ||
Gross profit | $fill in the blank 6a379e0c2fba044_10 | ||
Expenses: | |||
Selling expenses: | |||
|
$Sales salaries and commissions | ||
|
Advertising | ||
|
Travel | ||
|
Miscellaneous selling expense | ||
Total selling expenses | $fill in the blank 6a379e0c2fba044_19 | ||
Administrative expenses: | |||
|
$Office and officers' salaries | ||
|
Supplies | ||
|
Miscellaneous administrative expense | ||
Total administrative expenses | fill in the blank 6a379e0c2fba044_26 | ||
Total expenses | fill in the blank 6a379e0c2fba044_27 | ||
Operating income | $fill in the blank 6a379e0c2fba044_28 |
Question Content Area
2. What is the expected contribution margin ratio? Round to the nearest whole percent.
fill in the blank ce8133f58f8901a_1 %
3. Determine the break-even sales in units and dollars.
Units | fill in the blank ce8133f58f8901a_2 units |
Dollars | $fill in the blank ce8133f58f8901a_3 |
4. Construct a cost-volume-profit chart on your own paper. What is the break-even sales?
$ fill in the blank ce8133f58f8901a_4
5. What is the expected margin of safety in dollars and as a percentage of sales?
Dollars: | $fill in the blank ce8133f58f8901a_5 | |
Percentage: (Round to the nearest whole percent.) | fill in the blank ce8133f58f8901a_6 | % |
6. Determine the operating leverage. Round to one decimal place.
fill in the blank ce8133f58f8901a_7
Trending now
This is a popular solution!
Step by step
Solved in 8 steps with 1 images