Answer:
Wholesale Guitars
WHOLESALE GUITARS
Departmental Contribution Income Statements
For Year Ended December 31, 2013
Acoustic Electric
Sales $ 111,500 $ 105,500
Cost of goods sold 55,675 66,750
Variable operating expenses 29,480 24,200
Total variable costs $85,155 $90,950
Contribution margin $26,345 $14,550
Total fixed (indirect) costs $17,225 $14,750
Net operating income (loss) $9,120 $(200)
Explanation:
a) Data and Calculations:
WHOLESALE GUITARS
Departmental Income Statements
For Year Ended December 31, 2013
Acoustic Electric
Sales $ 111,500 $ 105,500
Cost of goods sold 55,675 66,750
Gross profit 55,825 38,750
Operating expenses
Advertising expense 8,075 6,250
Depreciation expense-equipment 10,150 9,000
Salaries expense 17,300 13,500
Supplies expense 2,030 1,700
Rent expense 6,105 5,950
Utilities expense 3,045 2,550
Total operating expenses 46,705 38,950
Net income (loss) $ 9,120 $ (200 )
Total operating expenses 46,705 38,950
Less fixed costs:
Advertising expense 8,075 6,250
Rent expense 6,105 5,950
Utilities expense 3,045 2,550
Total fixed (indirect) costs $17,225 $14,750
Variable operating expenses $29,480 $24,200
