In: Accounting
Cherokee Inc. is a merchandiser that provided the following information:
Required:
1. Prepare a traditional income statement.
2. Prepare a contribution format income statement.
Cherokee, Inc. | |||
Traditional Income statement | |||
Sales (10,000 units X $17) | $ 1,70,000 | ||
Less: | Cost of goods sold | $ 76,000 | |
Gross Profit | $ 94,000 | ||
Less: | Selling and administrative expenses | ||
Selling Expense [(10,000 units X $2) + $19,000] | $ 39,000 | ||
Advertising expense [(10,000 units X $1) + $15,000] | $ 25,000 | ||
$ 64,000 | |||
Net operating Income | $ 30,000 |
Workings: | |
Cost of goods sold = | Beginning inventory + Purchases - Ending Inventory |
= | $10,000 + $89,000 - $23,000 |
= | $ 76,000 |
Cherokee, Inc. | |||
Contribution Income statement | |||
Sales (10,000 units X $17) | $ 1,70,000 | ||
Less: | Variable cost | ||
Cost of goods sold | $ 76,000 | ||
Shipping Expense (10,000 units X $2) | $ 20,000 | ||
Administrative expenses (10,000 units X $1) | $ 10,000 | ||
Total Variable cost | $ 1,06,000 | ||
Contribution margin | $ 64,000 | ||
Less: | Fixed expenses | ||
Selling Expense | $ 19,000 | ||
Advertising expense | $ 15,000 | ||
$ 34,000 | |||
Net operating Income | $ 30,000 |
Workings: | |
Cost of goods sold = | Beginning inventory + Purchases - Ending Inventory |
= | $10,000 + $89,000 - $23,000 |
= | $ 76,000 |
If it is helpful, please rate the answer and if any doubt arises let me know