Momisey Brown, Lid., of Sydney is a merchandising company that is the sole distributor of a product that is increasing in popularity among Australian consumers.
Required:
(c) Redo the company's income statement at the 5,000 -unit level of activity using the contribution format.

Respuesta :

A merchandiser from Sydney named Momisey Brown, Lid., is the only distributor of a good that is becoming more and more well-liked by Australian customers. Cost formula for Salaries and Commissions: Y = 30,000 + 12X

1.Cost Type Cost Behavior

Cost of Goods Sold Variable Cost at $60 per unit

Advertising Expense Fixed Cost

Shipping Expense Mixed Cost

Salaries and Commissions Mixed Cost

Insurance Expense Fixed

Depreciation Expense Fixed

2.Shipping Expense:

Variable Cost = (38,000 - 34,000) / (5,000 - 4,000) = $4 per unit

Fixed Cost = 38,000 - (5,000 x 4) = $18,000

Cost formula for Shipping Expense: Y = 18,000 + 4X

Salaries and Commissions:

Variable Cost = (90,000 - 78,000) / (5,000 - 4,000) = $12 per unit

Fixed Cost = 90,000 - (5,000 x 12) = $30,000

Cost formula for Salaries and Commissions: Y = 30,000 + 12X

3.Sales Revenue 500,000

less Variable Costs

Cost of goods sold 300,000 (5,000 x 60)

Variable Shipping Expense 20,000 (5,000 x 4)

Variable Salaries and Commissions 60,000 (5,000 x 12)

Contribution Margin 120,000

less Fixed Costs

Advertising Expense 21,000

Fixed Shipping Expense 18,000

Fixed Salaries and Commissions 30,000

Insurance Expense 6,000

Depreciation Expense 15,000

Net Operating Income 30,000

To learn more about Fixed Cost and Variable Costs visit:https://brainly.com/question/14872023

#SPJ4