Response to the following problem:
Blythe Industries Inc. expects to maintain the same inventories at the end of 2012 as at the beginning of the year. The total of all production costs for the year is therefore as, summed to be equal to the cost of goods sold. With this in mind, the various department heads were asked to submit estimates is as follows:
Estimated Fixed Cost Estimated Variable Cost (per unit sold)
Production costs
Direct materials - $30
Direct Labor - 20
Factory overhead $340,000 11
Selling expenses:
Sales salaries and commissions 80,000 5
Advertising 32,000 -
Travel 8,000 -
Miscellaneous selling expense 7,000 5
Administrative expenses:
Office and officers' salaries 120,000 -
Supplies 8,000 2
Miscellaneous administrative expense 4,400 2
Total $600,000 $75
It is expected that 8,000 units will be sold at a price of $200 a unit. Maximum sales within the relevant range are 9,000 units.
Instructions
1. Prepare an estimated income statement for 2012.
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.