EXERCISE 5-12 (30 MINUTES)

2. MILDEN COMPANY Budgeted Income Statement For the First Quarter, Year 3 Sales (12,000 units × $100 per unit) ... $1,200,000 Less variable expenses: Cost of goods sold (12,000 units × $35 unit) ... $420,000 Sales commission (6% × $1,200,000)... 72,000 Shipping expense (12,000 units × $9 per unit) ... 108,000 Total variable expenses ... 600,000 Contribution margin ... 600,000 Less fixed expenses: Advertising expense... 210,000 Shipping expense ... 30,000 Administrative salaries ... 145,000 Insurance expense ... 9,000 Depreciation expense... 76,000 Total fixed expenses... 470,000 Net operating income ... $ 130,000Problem 5-22 (45 minutes)