Contribution Hargin, 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 2017 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 Variable Cost Estimated (per Fixed unit Cost sold) Production costs: Direct materials $19 ) Direct labor 13 Factory overhead $209,300 10 Selling expenses: Sales salaries and commissions 60,100 Advertising 20,300 Travel 4,500 Miscellaneous selling expense 5,000 Administrative expenses: Ofice and officers' salaries 58,00 Supplies 7,200 Miscellaneous administrative expense 6,780 Total $451,900 $54 It is expected that 8,680 units will be sold at a price of $135 a unit. Maximum sales within the relevant range are 11,000 units. Required: 1. Prepare an estimated income statement for 20Y7. Belmain Co. Estimated Income Statement

Managerial Accounting
15th Edition
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:Carl Warren, Ph.d. Cma William B. Tayler
Chapter6: Cost-volume-profit Analysis
Section: Chapter Questions
Problem 6PB: Contribution margin, break-even sales, cost-volume-profit chart, margin of safety, and operating...
icon
Related questions
Question

I keep getting stuck on this part. Thanks

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
Variable
Cost
Estimated
(per
Fixed
unit
Cost
sold)
Production costs:
Direct materials
$19
) Direct labor
13
Factory overhead
$289,300
10
Selling expenses:
Sales salaries and commissions
60,100
4
Advertising
20,300
Travel
4,500
Miscellaneous selling expense
5,000
Administrative expenses:
Office and officers' salaries
58,800
Supplies
7,200
2
Miscellaneous administrative expense
6,780
2
Total
$451,980
$54
It is expected that 8,680 units will be sold at a price of $135 a unit. Maximum sales within the relevant range are 11,000 units.
Required:
1. Prepare an estimated income statement for 20Y7.
Belmain Co.
Estimated Income Statement
For the Year Ended December 31, 20Y7
Sales
1.171.800
Cost of goods sold:
Direct materials
Direct labor
164.920
112,840
Factory overhead
376.100
Cost of goods sold
653,860
Gross profit
517,940
Expenses:
Selling expenses:
Sales salaries and commissions
94.820
Advertising
20,300
Travel
4.500
Miscellaneous selling expense
39,720
Total selling expenses
159.340
Administrative expenses:
Office and officers' salaries
58,800
Supplies
24.560
Miscellaneous administrative expense
24,140
Transcribed Image Text: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 Variable Cost Estimated (per Fixed unit Cost sold) Production costs: Direct materials $19 ) Direct labor 13 Factory overhead $289,300 10 Selling expenses: Sales salaries and commissions 60,100 4 Advertising 20,300 Travel 4,500 Miscellaneous selling expense 5,000 Administrative expenses: Office and officers' salaries 58,800 Supplies 7,200 2 Miscellaneous administrative expense 6,780 2 Total $451,980 $54 It is expected that 8,680 units will be sold at a price of $135 a unit. Maximum sales within the relevant range are 11,000 units. Required: 1. Prepare an estimated income statement for 20Y7. Belmain Co. Estimated Income Statement For the Year Ended December 31, 20Y7 Sales 1.171.800 Cost of goods sold: Direct materials Direct labor 164.920 112,840 Factory overhead 376.100 Cost of goods sold 653,860 Gross profit 517,940 Expenses: Selling expenses: Sales salaries and commissions 94.820 Advertising 20,300 Travel 4.500 Miscellaneous selling expense 39,720 Total selling expenses 159.340 Administrative expenses: Office and officers' salaries 58,800 Supplies 24.560 Miscellaneous administrative expense 24,140
Total administrative expenses
107,500
Total expenses
266,840
Income from operations
451,980
2. What is the expected contribution margin ratio? Round to the nearest whole percent.
3. Determine the break-even sales in units and dollars.
Units
units
Dollars
units
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?
Dollars:
Percentage: (Round to the nearest whole percent.)
6. Determine the operating leverage. Round to one decimal place.
Transcribed Image Text:Total administrative expenses 107,500 Total expenses 266,840 Income from operations 451,980 2. What is the expected contribution margin ratio? Round to the nearest whole percent. 3. Determine the break-even sales in units and dollars. Units units Dollars units 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? Dollars: Percentage: (Round to the nearest whole percent.) 6. Determine the operating leverage. Round to one decimal place.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Similar questions
Recommended textbooks for you
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Managerial Accounting: The Cornerstone of Busines…
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Financial And Managerial Accounting
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College