Examining Cost Behaviour; High-Low Analysis; Contribution Margin Income Statement [LO1 - CCI, 3,6; L02 - CC9; LO3 - CC12] CHECK FIGURE (2) Shipping: A$18,000 per month plus A$4 per unit Morrisey & Brown, Ltd., of Sydney, Australia, is a merchandising firm that is the sole distributor of a product that is increasing in popularity among Australian consumers. The company's income statements for the three most recent months follow: MORRISEY & BROWN, LTD. Income Statements For the Four Quarters Ending December 31 Quarter 1 Quarter 2 4.400 4,000 A$440,000 A$400,000 Quarter 4 Sales in units Quarter 3 5.000 A$500,000 4,600 A$460,000 Sales revenue Less: Cost of goods sold Gross margin 240.000 276.000 264.000 176.000 300.000 200.000 160.000 184.000 Less: Operating expenses: Advertising expense 21.000 21.000 21.000 21,000 Shipping expense 35,000 34.000 38.000 36.000 Salaries and commissions 83,000 78,000 90.000 85.000 Quarter 4 4.600 A$460.000 276.000 184.000 MORRISEY & BROWN, LTD. Income Statements For the Four Quarters Ending December 31 Quarter 1 Quarter 2 Quarter 3 Sales in units 4.400 ,000 5.000 Sales revenue A$440,000 A$400,000 A$500,000 Less: Cost of goods sold 264.000 240.000 300.000 Gross margin 176.000 160.000 200.000 Less: Operating expenses Advertising expense 21.000 21,000 21.000 Shipping expense 35,000 34,000 38,000 Salaries and commissions 83,000 78,000 90,000 Insurance expense 6,000 6,000 6,000 Depreciation expense 15.000 15,000 15.000 Total operating expenses 160.000 154.000 170.000 Net Income A$_16,000 AS_6.000 A$ 30,000 (Note: Morrisey & Brown, Lid's Australian-formeited income statement has been recast into the format common in Canede The Australian dollar is denoted by A$.) 21,000 36,000 85,000 6,000 15.000 163.000 A$21.000 Page 263 Required: 1. Identify each of the company's expenses (including cost of goods sold) as being variable. fixed, or mixed. Required: 1. Identify each of the company's expenses (including cost of goods sold) as being variable, fixed, or mixed. 2. Using the high-low method, separate each mixed expense into variable and fixed elements. State the cost formula for each mixed expense. 3. Redo the company's income statement at the 5,000-unit level of activity using the contribution format. 4. Assume that the company's sales are projected to be 4.500 units in the next quarter. Prepare a contribution margin income statement. Examining Cost Behaviour; High-Low Analysis; Contribution Margin Income Statement [LO1 - CCI, 3,6; L02 - CC9; LO3 - CC12] CHECK FIGURE (2) Shipping: A$18,000 per month plus A$4 per unit Morrisey & Brown, Ltd., of Sydney, Australia, is a merchandising firm that is the sole distributor of a product that is increasing in popularity among Australian consumers. The company's income statements for the three most recent months follow: MORRISEY & BROWN, LTD. Income Statements For the Four Quarters Ending December 31 Quarter 1 Quarter 2 4.400 4,000 A$440,000 A$400,000 Quarter 4 Sales in units Quarter 3 5.000 A$500,000 4,600 A$460,000 Sales revenue Less: Cost of goods sold Gross margin 240.000 276.000 264.000 176.000 300.000 200.000 160.000 184.000 Less: Operating expenses: Advertising expense 21.000 21.000 21.000 21,000 Shipping expense 35,000 34.000 38.000 36.000 Salaries and commissions 83,000 78,000 90.000 85.000 Quarter 4 4.600 A$460.000 276.000 184.000 MORRISEY & BROWN, LTD. Income Statements For the Four Quarters Ending December 31 Quarter 1 Quarter 2 Quarter 3 Sales in units 4.400 ,000 5.000 Sales revenue A$440,000 A$400,000 A$500,000 Less: Cost of goods sold 264.000 240.000 300.000 Gross margin 176.000 160.000 200.000 Less: Operating expenses Advertising expense 21.000 21,000 21.000 Shipping expense 35,000 34,000 38,000 Salaries and commissions 83,000 78,000 90,000 Insurance expense 6,000 6,000 6,000 Depreciation expense 15.000 15,000 15.000 Total operating expenses 160.000 154.000 170.000 Net Income A$_16,000 AS_6.000 A$ 30,000 (Note: Morrisey & Brown, Lid's Australian-formeited income statement has been recast into the format common in Canede The Australian dollar is denoted by A$.) 21,000 36,000 85,000 6,000 15.000 163.000 A$21.000 Page 263 Required: 1. Identify each of the company's expenses (including cost of goods sold) as being variable. fixed, or mixed. Required: 1. Identify each of the company's expenses (including cost of goods sold) as being variable, fixed, or mixed. 2. Using the high-low method, separate each mixed expense into variable and fixed elements. State the cost formula for each mixed expense. 3. Redo the company's income statement at the 5,000-unit level of activity using the contribution format. 4. Assume that the company's sales are projected to be 4.500 units in the next quarter. Prepare a contribution margin income statement