Solution
Marwick's Pianos Inc | ||
Traditional Income Statement | ||
For the Month of August | ||
Sales revenue | $ 148,200.00 | |
Less: Cost of Goods sold | $ 86,583.00 | |
Gross Profit | $ 61,617.00 | |
Selling and Administrative Expenese | ||
Selling Expenses | ||
Advertising | $ 933.00 | |
Sales salaries and Commission | $ 12,220.00 | |
Delivery Expense | $ 3,591.00 | |
Utilities | $ 670.00 | |
Depreciation of sales facility | $ 4,979.00 | |
Total Selling Expenses | $ 22,393.00 | |
Administrative Expenses | ||
Executive Salaries | $ 13,558.00 | |
Insurance | $ 697.00 | |
Clerical | $ 4,557.00 | |
Depreciation- Office Equipment | $ 883.00 | |
Total Administrative expenses | $ 19,695.00 | |
Total Selling and Administrative Expenese | $ 42,088.00 | |
Net income | $ 19,529.00 |
.
Marwick's Pianos Inc | ||
Contribution formal Income statement | ||
For the Month of August | ||
Total | Per Piano | |
Sales | $ 148,200.00 | $ 2,600.00 |
variable Expenses | ||
Direct material cost | $ 86,583.00 | $ 1,519.00 |
Variable Sales salaries and Commission | $ 7,410.00 | $ 130.00 |
Delivery Expenses | $ 3,591.00 | $ 63.00 |
Clerical | $ 2,052.00 | $ 36.00 |
Total Variable Cost | $ 99,636.00 | $ 1,748.00 |
Contribution Margin | $ 48,564.00 | $ 852.00 |
Fixed costs | ||
Advertising | $ 933.00 | |
Fixed Sales salaries and Commission | $ 4,810.00 | |
Utilities | $ 670.00 | |
Depreciation- Sales Facility | $ 4,979.00 | |
Executive salaries | $ 13,558.00 | |
Insurance | $ 697.00 | |
Clerical fixed cost | $ 2,505.00 | |
Depreciation- Office equipment | $ 883.00 | |
Total Fixed cost | $ 29,035.00 | |
Net Income | $ 19,529.00 |
Marwick's Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,519 per...
Marwick's Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,495 per unit and then sells them to retail customers for an average price of $2,500 each. The company's selling and administrative costs for a typical month are presented below: Cost Formula Costs Selling: Advertising Sales salaries and commissions Delivery of pianos to customers Utilities Depreciation of sales facilities Administrative: Executive salaries Insurance Clerical Depreciation of office equipment $939 per month $4,777 per month, plus 6%...
Marwick's Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,504 per unit and then sells them to retail customers for an average price of $2.400 each. The company's selling and administrative costs for a typical month are presented below: Cost Formula Costs Selling: Advertising Sales salaries and commissions Delivery of pianos to customers Utilities Depreciation of sales facilities $969 per month $4,795 per month, plus 5% of sales $57 per piano sold $640 per month...
Marwick's Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,511 per unit and then sells them to retail customers for an average price of $2,600 each. The company's selling and administrative costs for a typical month are presented below: Cost Formula Costs Selling: Advertising Sales salaries and commissions Delivery of pianos to customers Utilities Depreciation of sales facilities Administrative: Executive salaries Insurance Clerical Depreciation of office equipment $964 per month $4,786 per month, plus 4%...
Marwick's Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,500 per unit and then sells them to retail customers for an average price of $2,000 each. The company's selling and administrative costs for a typical month are presented below: Cost Formula Costs Selling: Advertising Sales salaries and commissions Delivery of pianos to customers Utilities Depreciation of sales facilities Administrative: Executive salaries Insurance Clerical Depreciation of office equipment $966 per month $4,804 per month, plus 5%...
Marwick's Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,496 per unit and then sells them to retail customers for an average price of $3,100 each. The company's selling and administrative costs for a typical month are presented below: Costs Selling: Cost Formula Advertising Sales salaries and commissions Delivery of pianos to customers Utilities Depreciation of sales facilities $944 per month 4,818 per month, plus 4% of sales $62 per piano sold $658 per month...
Marwick's Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,507 per unit and then sells them to retail customers for an average price of $3,500 each. The company's selling and administrative costs for a typical month are presented below: Cost Formula Costs Selling: Advertising Sales salaries and commissions Delivery of pianos to customers Utilities Depreciation of sales facilities Administrative: Executive salaries Insurance clerical Depreciation of office equipment $943 per month $ 4,802 per month, plus...
Marwick's Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,504 per unit and then sells them to retail customers for an average price of $2,100 each. The company's selling and administrative costs for a typical month are presented below: Cost Formula Costs Selling: Advertising Sales salaries and commissions Delivery of pianos to customers Utilities Depreciation of sales facilities $968 per month $4,811 per month, plus 4% of sales $59 per piano sold $666 per month...
Marwick's Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1.483 per unit and then sells them to retail customers for an average price of $2,600 esch. The company's selling and administrative costs for a typical month are presented below: Cost Formula Costs Selling: Advertising Sales salaries and commissions Delivery of pianos to customers Utilities Depreciation of sales facilities Administrative: Executive salaries $953 per month $4,813 per month, plus 4% of sales $62 per piano sold...
Marwick's Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,511 per unit and then sells them to retail customers for an average price of $3,200 each. The company's selling and administrative costs for a typical month are presented below. Cost Formula Costs Selling: Advertising Sales salaries and commissions Delivery of pianos to customers Utilities Depreciation of sales facilities Administrative: Executive salaries Insurance Clerical Depreciation of office equipnent $957 per month $4,773 per month, plus 5%...
Marwick's Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,519 per unit and then sells them to retail customers for an average price of $2,400 each. The company's selling and administrative costs for a typical month are presented below: Cost Formula Costs Selling: Advertising Sales salaries and commissions Delivery of pianos to customers Utilities Depreciation of sales facilities Administrative Executive salaries Insurance Clerical Depreciation of office equipment $942 per month $4,786 per month, plus 48...