Contribution margin income statement
Sales (27,000 * $53) | $1,431,000 | |
Variable expenses : | ||
...Cost of goods sold (27,000 * $23) | $621,000 | |
...Sales commissions ($1,431,000 * 6%) | $85,860 | |
...Shipping expense (27,000 * $5.00) | $135,000 | |
Total Variable expenses | $841,860 | |
Contribution margin ($1,431,000 - $841,860) | $589,140 | |
Fixed expenses : | ||
...Advertising expense | $173,000 | |
...Shipping expense | $68,000 | |
...Administrative salaries | $83,000 | |
...Insurance expense | $9,300 | |
...Depreciation expense | $53,000 | |
Total fixed expenses | $386,300 | |
Net operating income ($589,140 - 386,300) | $202,840 |
Traditional format income statement
Sales | $1,431,000 | |
Cost of goods sold | $621,000 | |
Gross Margin | $810,000 | |
Selling and administrative expenses : | ||
...Advertising expense | $173,000 | |
...Sales commission | $85,860 | |
...Shipping expense ($135,000 + $68,000) | $203,000 | |
...Administrative salaries | $83,000 | |
...Insurance expense | $9,300 | |
...Depreciation expense | $53,000 | |
Total selling and administrative expenses | $607,160 | |
Net Operating income ($810,000 - $607,160) | $202,840 |
Milden Company is a merchandiser that plans to sell 27,000 units during the next quarter at...
Milden Company is a merchandiser that plans to sell 27,000 units during the next quarter at a selling price of $56 per unit. The company also gathered the following cost estimates for the next quarter: Cost Cost of good sold Advertising expense Sales commissions Shipping expense Administrative salaries Insurance expense Depreciation expense Cost Formula $26 per unit sold $176,000 per quarter 5% of sales $34,000 per quarter 6.00 per unit sold $86,000 per quarter $9,600 per quarter 56,000 per quarter...
Milden Company is a merchandiser that plans to sell 29,000 units during the next quarter at a selling price of $57 per unit. The company also gathered the following cost estimates for the next quarter: Cost Cost of good sold Advertising expense Sales commissions Shipping expense Administrative salaries Insurance expense Depreciation expense Cost Formula $27 per unit sold $177,800 per quarter 6% of sales $75,000 per quarter $4.e0 per unit sold $87,800 per quarter $9,760 per quarter $57,000 per quarter...
Milden Company is a merchandiser that plans to sell 33,000 units during the next quarter at a selling price of $55 per unit. The company also gathered the following cost estimates for the next quarter: Cost Cost Formula Cost of good sold $25 per unit sold Advertising expense $182,000 per quarter Sales commissions 5% of sales Shipping expense $32,000 per quarter + $5.00 per unit sold Administrative salaries $92,000 per quarter Insurance expense $10,200 per quarter Depreciation expense $62,000 per...
Milden Company is a merchandiser that plans to sell 23,000 units during the next quarter at a selling price of $51 per unit. The company also gathered the following cost estimates for the next quarter: Cost Cost Formula Cost of good sold $21 per unit sold Advertising expense $171,000 per quarter Sales commissions 6% of sales Shipping expense $42,000 per quarter + $7.00 per unit sold Administrative salaries $81,000 per quarter Insurance expense $9,100 per quarter Depreciation expense $51,000 per...
Milden Company is a merchandiser that plans to sell 33,000 units during the next quarter at a selling price of $55 per unit. The company also gathered the following cost estimates for the next quarter: Cost Cost Formula Cost of good sold $25 per unit sold Advertising expense $182,000 per quarter Sales commissions 5% of sales Shipping expense $32,000 per quarter + $5.00 per unit sold Administrative salaries $92,000 per quarter Insurance expense $10,200 per quarter Depreciation expense $62,000 per...
Milden Company is a merchandiser that plans to sell 41,000 units during the next quarter at a selling price of $66 per unit. The company also gathered the following cost estimates for the next quarter: 30 points Cost Cost of good sold Advertising expense Sales commissions Shipping expense Administrative salaries Insurance expense Depreciation expense Cost Formula $33 per unit sold $189,000 per quarter 6% of sales $39,000 per quarter + $4.00 per unit sold $99,000 per quarter $10,900 per quarter...
Milden Company is a merchandiser that plans to sell 35,000 units during the next quarter at a selling price of $56 per unit. The company also gathered the following cost estimates for the next quarter: Cost Cost of good sold Advertising expense Sales commissions Shipping expense Administrative salaries Insurance expense Depreciation expense Cost Formula $26 per unit sold $183, ese per quarter 6% of sales $57,eee per quarter + $4.ee per unit sold $93,889 per quarter $19,30 per quarter $63,000...
Milden Company is a merchandiser that plans to sell 41,000 units during the next quarter at a selling price of $66 per unit. The company also gathered the following cost estimates for the next quarter: Cost Cost of good sold Advertising expense Sales commissions Shipping expense Administrative salaries Insurance expense Depreciation expense Cost Formula $33 per unit sold $189,000 per quarter 6% of sales $39,000 per quarter + $4.00 per unit sold $99,000 per quarter $ 10,900 per quarter $69,000...
Milden Company is a merchandiser that plans to sell 29,000 units during the next quarter at a selling price of $54 per unit. The company also gathered the following cost estimates for the next quarter: Cost Cost of good sold Advertising expense Sales commissions Shipping expense Administrative salaries Insurance expense Depreciation expense Cost Formula $24 per unit sold $174,000 per quarter 5% of sales $84,000 per quarter + $4.00 per unit sold $84,000 per quarter $9,400 per quarter $54,000 per...
Milden Company is a merchandiser that plans to sell 29.000 units during the next quarter at a selling price of $57 per unit. The company also gathered the following cost estimates for the next Quarter: Cost Cost of good sold Advertising expense Sales commissions Shipping expense Administrative salaries Insurance expense Depreciation expense Cost Formula $27 per unit sold $177,000 per quarter 68 of sales $75,000 per quarter + $4.00 per unit sold $87,000 per quarter $9,700 per quarter $57,000 per...