calculate highlighted one Absorption costing cost per unit ,Variable costing cost per unit , cost of goods sold and fill the Contribution Margin Format Income Statement as pe below information. Insert formulas and cell references into the "gold" cells below.

February March 1,700,000 1,700,000 Contribution Margin Format Income Statement Net Income Using Variable Costing [3] January Sales 1,700,000 Variable Expenses: Variable Cost of Goods Sold Variable Selling & Administration Expenses Total Variable Expenses Contribution Margin Fixed Expenses: Fixed Manufacturing Expenses Fixed Selling & Administrative Expenses Net Income Balance in Finished Goods Inventory 0 0 0 Inventory Quantities beginning inventory less inventory sold ending inventory 45,000 200,000 25,000 25,000 200,000 38,340 38,340 200,000 158,340 Selected Financial Data - Muesli AG Sales Cost of Goods Sold Gross Margin January February March 1,700,000 1,700,000 1,700,000 0 O 0 0 1,700,000 1,700,000 1,700,000 variable selling & admin per unit variable cost per unit fixed selling & admin fixed manufacturing overhead fixed direct labor 0.20 5.45 133,000 /month 317,500 /month 80,000 /month Selling and Administrative Expenses: 173,000 173,000 173,000 Net Income 1.527.000 1.527.000 1.527.000 production (in units) [5] cost of production Absorption costing cost per unit 1] Variable costing cost per unit [2] January February March 180,000 213,340 320,000 1,378,500 1,560,203 2,141,500 Balance in Finished Goods Inventory 0 0 O