Using the information listed below, can you make contribution income statement, COGS and rent are variable costs. Registration cost and wages are fixed. After, it is expected for sales to increase by 20% see forecast OP schedule, can you make another schedule forecast in the contribution margin income statement form.

Schedule of Operating Profit:

Sales in 2019 15000

COGS 9300

Gross Margin 5700

Other costs:

Registration cost 1000

Rent 770

Wages 300

Operating Profit 3630

Forecasted operating profit schedule:

Operating profit 3630

Sales in 2019 15000

OP as a % of sales 24.2%

Forecasted sales 18000

Forecasted operating profit 4356