In: Accounting
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 | Quarter 3 | Quarter 4 | |||||||||
Sales in units | 5,100 | 4,600 | 5,720 | 5,200 | ||||||||
Sales revenue | A$ | 510,000 | A$ | 460,000 | A$ | 572,000 | A$ | 520,000 | ||||
Less: Cost of goods sold | 306,000 | 276,000 | 343,200 | 312,000 | ||||||||
Gross margin | 204,000 | 184,000 | 228,800 | 208,000 | ||||||||
Less: Operating expenses: | ||||||||||||
Advertising expense | 21,600 | 21,600 | 21,600 | 21,600 | ||||||||
Shipping expense | 36,400 | 38,400 | 42,880 | 38,280 | ||||||||
Salaries and commissions | 81,600 | 79,200 | 92,640 | 88,480 | ||||||||
Insurance expense | 6,600 | 6,600 | 6,600 | 6,600 | ||||||||
Depreciation expense | 15,600 | 15,600 | 15,600 | 15,600 | ||||||||
Total operating expenses | 161,800 | 161,400 | 179,320 | 170,560 | ||||||||
Net income | A$ | 42,200 | A$ | 22,600 | A$ | 49,480 | A$ | 37,440 | ||||
(Note: Morrisey & Brown, Ltd.’s Australian-formatted income statement has been recast into the format common in Canada. The Australian dollar is denoted by A$.)
2-a. Using the high-low method, separate each mixed expense into variable and fixed elements.
Variable Cost | Fixed Cost | ||||
A$ | per unit | A$ | |||
A$ | per unit | A$ | |||
A$ | per unit | A$ |
2-b. Using the high-low method, state the cost formula for each mixed expense.
Y= | A$ | + | A$ | X | |||
Y= | A$ | + | A$ | X | |||
Y= | A$ | + | A$ | X |