Redo the company?s income statement at the 5,000-unit level of activity using the contribution format.

Morrisey & Brown, Ltd., of Sydney is a merchandising company 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 Three Months Ended September 30
		July				August			September
Sales in units		4,000				4,500			5,000
Sales		$400,000				$450,000			$500,000
Cost of goods sold		240,000				270,000			300,000
Gross margin		160,000				180,000			200,000
Selling and administrative expenses:
Advertising expense		21,000				21,000			21,000
Shipping expense		34,000				36,000			38,000
Salaries and commissions		78,000				84,000			90,000
Insurance expense		6,000				6,000			6,000
Depreciation expense		15,000				15,000			15,000
Total selling and administrative expenses		154,000				162,000			170,000
Net operating income		$ 6,000				$ 18,000			$ 30,000

2.	Using the high-low method, separate each mixed expense into variable and fixed elements. State the cost formula for each mixed expense.

Redo the company?s income statement at the 5,000-unit level of activity using the contribution format.