Milden Company has an exclusive franchise to purchase a product from the manufacturer and distribute it on the retail level. As an aid in planning, the company has decided to start using a contribution format income statement. To have data to prepare such a statement, the company has analyzed its expenses and has developed the following cost formulas:

Cost	Cost Formula
Cost of good sold	$28 per unit sold
Advertising expense	$185,000 per quarter
Sales commissions	6% of sales
Shipping expense	?
Administrative salaries	$95,000 per quarter
Insurance expense	$10,500 per quarter
Depreciation expense	$65,000 per quarter

Management has concluded that shipping expense is a mixed cost, containing both variable and fixed cost elements. Units sold and the related shipping expense over the last eight quarters follow:

Quarter	Units Sold	Shipping Expense
Year 1:
First	31,000	$	175,000
Second	33,000	$	190,000
Third	38,000	$	232,000
Fourth	34,000	$	195,000
Year 2:
First	32,000	$	185,000
Second	35,000	$	200,000
Third	49,000	$	247,000
Fourth	46,000	$	223,000

Milden Companys president would like a cost formula derived for shipping expense so that a budgeted contribution format income statement can be prepared for the next quarter.

Required:

1. Using the high-low method, estimate a cost formula for shipping expense based on the data for the last eight quarters above.

		Shipping
	Units Sold	Expense
High Activity Level
Low activity Level
Change
Variable cost per unit		Per unit
Fixed Cost Element

Y=

+

X

2. In the first quarter of Year 3, the company plans to sell 39,000 units at a selling price of $55 per unit. Prepare a contribution format income statement for the quarter. (Do not round your intermediate calculations.)

Midlen Company
Budgeted Contribution Format Income Statement
For the First Quarter, Year 3
Variable Expenses:
Total Variable Expenses:
Fixed Expenses
Administrative salaries
Total Fixed Expenses