R 5. HOME . INSERT Cost Behavior, Operating Leverage, and Profitability Analysis - Excel PAGE LAYOUT FORMULAS DATA REVIEW VIEW FILE Sign In Calibri 11-AA EL. A, Paste Editing B I U. Alignment Number Conditional Format as Cell Formatting Table Styles Styles Cells - Clipboard Font X Fx Jay Corporation has decided to prepare contribution income statements for F G DE 1 Jay Corporation has decided to prepare contribution income statements for internal planning. 3 Budgeted information for Quarter 1 of Year 3: 4 Sales in units 5 Sales price per unit 17,000 48.00 7 After analyzing expenses, the company has determined the following cost patterns. 8 Cost of Goods Sold (per unit) 29.00 9 Sales Commissions (per dollar of sales) 9.50% 10 11 Administrative Salaries (per quarter) $ 45,000.00 12 Rent Expense (per quarter) 27,000.00 Depreciation Expense (per quarter) $ 36,000.00 S 16 1. Prepare a contribution margin income statement for Quarter 1 of Year 3. Jay Corporation Budgeted Income Statement For Year 3, Quarter ! 22 Sales 23 Variable expenses: 24 Cost of goods sold Formatting Styles Clipboard Table Styles AL f Jay Corporation has decided to prepare contribution income statements for B 13 Depreciation Expense (per quarter) $ 36,000.00 16 1. Prepare a contribution margin income statement for Quarter 1 of Year 3. Jay Corporation Budgeted Income Statement For Year 3, Quarter 1 22 Sales 23 Variable expenses: 24 Cost of goods sold 25 Sales commissions 26 Total variable expenses 27 Contribution margin 28 Fixed expenses: 29 Adminstrative salaries 30 Rent expense 31 Depreciation expense 32 Total fixed expenses 33 Net operating income Sheet1 READY Attempt(s) 11 - 100%