Ingraham Products manufactures and sells to wholesalers approximately 200,000 packages per year of underwater markers at $4 per package. Annual costs for the production and sale of this quantity are shown in the table.
Direct materials . . . . . . . . . . . . . . $256,000
Direct labor . . . . . . . . . . . . . . . . . . . 64,000
Overhead . . . . . . . . . . . . . . . . . . . 192,000
Selling expenses . . . . . . . . . . . . . . . 80,000
Administrative expenses . . . . . . . . 53,000
Total costs and expenses . . . . . . $645,000
A new wholesaler has offered to buy 33,000 packages for $3.44 each. These markers would be marketed under the wholesaler’s name and would not affect Ingraham Products’ sales through its normal channels.
A study of the costs of this additional business reveals the following:
• Direct materials costs are 100% variable.
• Per unit direct labor costs for the additional units would be 50% higher than normal because their production would require overtime pay at one-and-one-half times the usual labor rate.
• 35% of the normal annual overhead costs are fixed at any production level from 150,000 to 300,000 units. The remaining 65% of the annual overhead cost is variable with volume.
• Accepting the new business would involve no additional selling expenses.
• Accepting the new business would increase administrative expenses by a $5,000 fixed amount.
Required
Prepare a three-column comparative income statement that shows the following:
1. Annual operating income without the special order (column 1).
2. Annual operating income received from the new business only (column 2).
3. Combined annual operating income from normal business and the new business (column 3).