Addison, inc. makes a single product, an indoor fireplace, and has provided data from last year of operations. The Controller has asked you to compare income statements if the company used the variable costing approach vs, the absorption costing report. Use the information included in the Excel Simulation and the Excel functions described below to complete the task. - Cell Reference: Alows you to refer to data from another cell in the worksheet. From the Excel Simulation below, if in a blank cell, "n3" was entered, the formula would output the result from cell B3, or 420 in this example. - Basic Math functions: Allows you to use the basic math symbols to perform reathematical functions. You can use the following keys: + (plus sign to add), - (minus sign to subtract), "(asterisk sign to multiply), and / (forward slash to divide). From the Excel Simulation below, if in a blank cell "=B15 1816 was entered, the formula would add the values from those cells and output the result, or 9,500 in this example. If using the other math symbols the result would output an appropriate answer for its function. - SUM function: Allows you to refer to multiple cells and adds all the values. You can add individual cell references or ranges to utiize this function. From the Excel Simulation below, If in a blank cell "=SUM. 66,B7,B9) was entered, the formula would output the result of adding those three separate cells, or 215 in this example. Similarly, if in a blank cell "-5UM(B6:B8)" was entered, the formula would output the same result of adding those cells, except they are expressed as a range in the formula, and the resuit would be 215 in this example. 19 1. Asume the company uses variable costing: 21 Compute the anit product cost for one fireplace 23 24 Prepare a contribution margin income statement for the year \begin{tabular}{|l|l|} 25 & \\ 26 Sales \end{tabular} 27 Variable expenses: 28 Variable cost of goods sold 29 Variable selling and administrative expences 30 Contribution margin 31 Fixed expenses: 32. Fixed manufacturing overhead 33 Fixed selling and administrative expenses 34 Net operating income Compute the number of fireplaces required to breakeven 37 2. Asume the company uses absorption costing: 39 . Compule the unit product cost for ane fireplace 41. Prepare an income statement for the year 43 Variable selling and administrative expenses Contribution margin 31 Fired expenses: 32 Fixed manufacturing overhead 33. Fixed selling and administrative expenses 34 Net operating income Compute the number of fireplaces required to breakeven 2. A sume the company uses absorption costing: Compute the unit product cost for one fireplace 41 42 Prepare an income statement for the year 43 44 Sales 45 Cost of goods sold 46. Gross margin 47 Selling and administrative expenses 48 Net operating income 49 So 51 52
