In: Accounting
Campbell Glass Company makes stained glass lamps. Each lamp that it sells for $315.10 per lamp requires $16.70 of direct materials and $70.30 of direct labor. Fixed overhead costs are expected to be $190,500 per year. Campbell Glass expects to sell 1,000 lamps during the coming year. Selling and administrative expenses were zero.
Required
Prepare income statements using absorption costing, assuming that Campbell Glass makes 1,000, 1,250, and 1,500 lamps during the year.
Prepare income statements using variable costing, assuming that Campbell Glass makes 1,000, 1,250, and 1,500 lamps during the year.
Prepare income statements using absorption costing, assuming that Campbell Glass makes 1,000, 1,250, and 1,500 lamps during the year. (Do not round intermediate calculations.)
|
Prepare income statements using variable costing, assuming that Campbell Glass makes 1,000, 1,250, and 1,500 lamps during the year. (Do not round intermediate calculations.)
|
Fixed Cost PU: | 1000 | 1250 | 1500 | ||||||||
CAMPBELL GLASS COMPANY | Total Fixed Cost | 190500 | 190500 | 190500 | |||||||
Income Statement-Absorption Costing | Fixed Cost PU: | 190.50 | 152.40 | 127.00 | |||||||
Units Produced | 1000 | 1250 | 1500 | ||||||||
Sales | 315100 | 393875 | 472650 | (Units*315.10) | Unit Cost-Abs Cost | 1000 | 1250 | 1500 | |||
Less: Cost of Goods Sold | 277500 | 299250 | 321000 | (Unit Cost*Qty Sold) | Direct Material | 16.70 | 16.70 | 16.70 | |||
Gross Profit | 37600 | 94625 | 151650 | Direct Labor | 70.30 | 70.30 | 70.30 | ||||
Less: S&A Expense | 0 | 0 | 0 | Fixed Cost PU | 190.50 | 152.40 | 127.00 | ||||
NOI | 37600 | 94625 | 151650 | Unit Cost-Abs Cost | 277.50 | 239.40 | 214.00 | ||||
CAMPBELL GLASS COMPANY | |||||||||||
Income Statement-Variable Costing | |||||||||||
Units Produced | 1000 | 1250 | 1500 | ||||||||
Sales | 315100 | 393875 | 472650 | (Units*315.10) | Unit Cost-Vari Cost | 1000 | 1250 | 1500 | |||
Less: Cost of Goods Sold | 87000 | 108750 | 130500 | (Unit Cost*Qty Sold) | Direct Material | 16.70 | 16.70 | 16.70 | |||
Gross Profit | 228100 | 285125 | 342150 | Direct Labor | 70.30 | 70.30 | 70.30 | ||||
Less: Period Expense-Fixed Cost | 190500 | 190500 | 190500 | Fixed Cost PU | 0.00 | 0.00 | 0.00 | ||||
NOI | 37600 | 94625 | 151650 | Unit Cost-Abs Cost | 87.00 | 87.00 | 87.00 | ||||