Question

Jay Corporation has provided data from a two-year period to aid in planning. The Controller has asked you to prepare a contribution format income statement. Use the information included in the Excel Simulation and the Excel functions described below to complete the task. · Cell Reference: Allows you to refer to data from another cell in the worksheet. From the Excel Simulation below, if in a blank cell, “=B4” was entered, the formula would output the result from cell B4, or 17,000 in this example. Basic Math functions: Allows you to use the basic math symbols to perform mathematical functions. You can use the following keys: + (plus sign to add), - (minus sign to subtract), * (asterisk sign to multiply), and / (forward slash to divide). From the Excel Simulation below, if in a blank cell “=B19+B20" was entered, the formula would add the values from those cells and output the result, or 183,800 in this example. If using the other math symbols the result would output an appropriate answer for its function. • SUM function: Allows you to refer to multiple cells and adds all the values. You can add individual cell references or ranges to utilize this function. From the Excel Simulation below, if in a blank cell “=SUM(C18, C19,C20)” was entered, the formula would output the result of adding those three separate cells, or 47,300 in this example. Similarly, if in a blank cell “=SUM(C18:C20)” was entered, the formula would output the same result of adding those cells, except they are expressed as a range in the formula, and the result would be 47,300 in this example.

Answer 1

Jay Corporation determine a cost formula using the high-low method For shipping expenses :- units High Level of Activity Low Level of Activity Change in Activity Total Shipping cost $ 100.000 (B26) $ 67,000 (318) $ 33,000 CB26-318) 22,500 (26) 12,500 (218) 10,000 C (26-018) $3.30 (B35/(35) Variable cost Compute the Fixed Cost Portion using the high level of Activity. Total cost at high level of activity $1,00,000 (1326) Less: variable cost Element (C266 B37) $74,250 Total Fixed cost (BLO - B41) $25,750 2. Prepare a contribution format income statement for Quarter of of year 3 Sales (34 135)-- - - - - - - ---5816,000 Variable expenses : Cosi s goods sold CB4X138) ----- 34,93,000 Salee Commission C (50 XB9 )-- -- 877,520 Shipping expenses C637X BU)-----$ 56.100 Total Vonante expenses (BS24B53 TBS4) -- - $6,26,620 Contribution margin (250 (55)--------$ 1,89,000 - - Fixed Expenses : Administrative salaries (B11) - - - - - - $45.000 Rent Expenses CB12) ---- $ 27,000 Snipping Expenses (342) $25,750 Defriciation Expert C BIB) Total Fixed Expenses (B11+31213421 313)- - - - $ 133,750 Net openenting Income c (56-(62) - - - - - 455,250 -836000