Marwick’s Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,487 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:
Costs
Cost Formula Selling:
Advertising $ 935 per month
Sales salaries and commissions $ 4,800 per month, plus 6% of sales
Delivery of pianos to customers: $ 60 per piano sold
Utilities $ 656 per month
Depreciation of sales facilities $ 5,028 per month
Administrative:
Executive salaries $ 13,418 per month Insurance $ 682 per month
Clerical $ 2,498 per month, plus $39 per piano sold
Depreciation of office equipment $ 878 per month
During August, Marwick’s Pianos, Inc., sold and delivered 56 pianos.
Required:
1. Prepare a traditional format income statement for August.
2. Prepare a contribution format income statement for August. Show costs and revenues on both a total and a per unit basis down through contribution margin.
1. Traditional format
Income statement for the year ended 31 Aug 2020 | ||
$ | $ | |
Sales | 117600 | |
Less Cost of sales | ||
Purchases | 83272 | 83272 |
Gross profit | 34328 | |
Less Expenses | ||
Advertising | 935 | |
Salaries and Commission | 11856 | |
Utilities | 656 | |
Depreciation os sales facilities | 5028 | |
Executive salaries | 13418 | |
Insurance | 682 | |
Clerical | 4682 | |
Delivery expenses | 3360 | |
Depreciation of Office equipment | 878 | 41495 |
Loss for the month | -7167 |
2. Contribution format
Income statement for the year ended 31 Aug 2020 | ||||
Total | Per Unit | |||
$ | $ | $ | $ | |
Sales | 117600 | 2100 | ||
Less Variable costs | ||||
Delivery expenses | 3360 | 60 | ||
Purchases | 83272 | 1487 | ||
Salaries and Commission | 7056 | 126 | ||
Clerical | 2184 | 95872 | 39 | 1712 |
Contribution | 21728 | 388 | ||
Less Fixed Cost | ||||
Advertising | 935 | 16.7 | ||
Salaries and Commission | 4800 | 85.71 | ||
Utilities | 656 | 11.71 | ||
Depreciation os sales facilities | 5028 | 89.79 | ||
Executive salaries | 13418 | 239.61 | ||
Insurance | 682 | 12.18 | ||
Clerical | 2498 | 44.61 | ||
Depreciation of Office equipment | 878 | 28895 | 15.68 | 515.99 |
Loss for the month | -7167 | -127.99 |
Marwick’s Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,487 per...
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 $2,000 each. The company’s selling and administrative costs for a typical month are presented below: Costs Cost Formula Selling: Advertising $ 963 per month Sales salaries and commissions $ 4,807 per month, plus 4% of sales Delivery of pianos to customers $ 63 per piano sold Utilities $ 635 per month...
Marwick’s Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,485 per unit and then sells them to retail customers for an average price of $2,300 each. The company’s selling and administrative costs for a typical month are presented below: Costs Cost Formula Selling: Advertising $ 936 per month Sales salaries and commissions $ 4,783 per month, plus 5% of sales Delivery of pianos to customers $ 58 per piano sold Utilities $ 666 per month...
Marwick’s Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,518 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 Cost Formula Selling: Advertising $ 961 per month Sales salaries and commissions $ 4,807 per month, plus 5% of sales Delivery of pianos to customers $ 59 per piano sold Utilities $ 645 per month...
Marwick’s Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,509 per unit and then sells them to retail customers for an average price of $2,200 each. The company’s selling and administrative costs for a typical month are presented below: Costs Cost Formula Selling: Advertising $ 962 per month Sales salaries and commissions $ 4,801 per month, plus 3% of sales Delivery of pianos to customers $ 60 per piano sold Utilities $ 642 per month...
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 $3,500 each. The company’s selling and administrative costs for a typical month are presented below: Costs Cost Formula Selling: Advertising $ 963 per month Sales salaries and commissions $ 4,826 per month, plus 4% of sales Delivery of pianos to customers $ 62 per piano sold Utilities $ 651 per month...
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: Costs Cost Formula Selling: Advertising $ 961 per month Sales salaries and commissions $ 4,818 per month, plus 3% of sales Delivery of pianos to customers $ 57 per piano sold Utilities $ 647 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 $2,400 each. The company’s selling and administrative costs for a typical month are presented below: Costs Cost Formula Selling: Advertising $ 957 per month Sales salaries and commissions $ 4,801 per month, plus 3% of sales Delivery of pianos to customers $ 60 per piano sold Utilities $ 633 per month...
Marwick’s Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,482 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: Costs Cost Formula Selling: Advertising $948 per month Sales salaries and commissions $4,773 per month, plus 3% of sales Delivery of pianos to customers $59 per piano sold Utilities $632 per month Depreciation of sales facilities...
Marwick’s Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,505 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: Costs Cost Formula Selling: Advertising $ 940 per month Sales salaries and commissions $ 4,775 per month, plus 3% of sales Delivery of pianos to customers $ 62 per piano sold Utilities $ 653 per month...
Marwick’s Pianos, Inc., purchases pianos from a large manufacturer for an average cost of $1,486 per unit and then sells them to retail customers for an average price of $2,700 each. The company’s selling and administrative costs for a typical month are presented below: Costs Cost Formula Selling: Advertising $ 934 per month Sales salaries and commissions $ 4,774 per month, plus 4% of sales Delivery of pianos to customers $ 61 per piano sold Utilities $ 653 per month...