Redhawk, Inc., is a merchandiser that provided the following information:
Explanation: 1.
Sales: ($15 per unit × 10,000 units) = $150,000
Cost of goods sold: ($12,000 + $90,000 – $22,000) = $80,000
Selling expenses: (($2 per unit × 10,000 units) + $20,000) = $40,000
Administrative expenses: (($1 per unit × 10,000 units) + $15,000) =$25,000
2.
Cost of goods sold: ($12,000 + $90,000 – $22,000) = $80,000
Selling expenses: ($2 per unit × 10,000 units) = $20,000
Administrative expenses: ($1 per unit × 10,000 units) = $10,000
| Number of units sold | 10,000 | |
| Selling price per unit | $ | 15 |
| Variable selling expense per unit | $ | 2 |
| Variable administrative expense per unit | $ | 1 |
| Total fixed selling expense | $ | 20,000 |
| Total fixed administrative expense | $ | 15,000 |
| Merchandise inventory, beginning balance | $ | 12,000 |
| Merchandise inventory, ending balance | $ | 22,000 |
| Merchandise purchases | $ | 90,000 |
| Required: | |
| 1. | Prepare a traditional income statement. (Input all amounts as positive values except losses which should be indicated by a minus sign. Omit the "$" sign in your response.) |
| Redhawk, Inc. Traditional Income Statement | ||
| Sales | $ | |
| Cost of goods sold | ||
| Gross margin | ||
| Selling and administrative expenses: | ||
| Selling expenses | $ | |
| Administrative expenses | ||
| Net operating income | $ | |
| 2. | Prepare a contribution format income statement. (Input all amounts as positive values except losses which should be indicated by a minus sign. Omit the "$" sign in your response.) |
| Redhawk, Inc. Contribution Format Income Statement | ||
| Sales | $ | |
| Variable expenses: | ||
| Cost of goods sold | $ | |
| Selling expenses | ||
| Administrative expenses | ||
| Contribution margin | ||
| Fixed expenses: | ||
| Selling expenses | ||
| Administrative expenses | ||
| Net operating income | $ | |
Explanation: 1.
Sales: ($15 per unit × 10,000 units) = $150,000
Cost of goods sold: ($12,000 + $90,000 – $22,000) = $80,000
Selling expenses: (($2 per unit × 10,000 units) + $20,000) = $40,000
Administrative expenses: (($1 per unit × 10,000 units) + $15,000) =$25,000
2.
Cost of goods sold: ($12,000 + $90,000 – $22,000) = $80,000
Selling expenses: ($2 per unit × 10,000 units) = $20,000
Administrative expenses: ($1 per unit × 10,000 units) = $10,000