Dowell Company produces a single product. Its income statements under absorption costing for its first two years of operation follow.

20182019Sales ($44 per unit)$1,012,000$1,892,000Cost of goods sold ($29 per unit)667,0001,247,000Gross margin345,000645,000Selling and administrative expenses291,750336,750Net income$53,250$308,250

-Sales and Production Data

20182019Units produced33,00033,000Units sold23,00043,000

-Variable cost per unit and total fixed costs are unchanged. Company's $29 per unit production cost consists of the following:

Direct materials$6Direct labor9Variable overhead4Fixed overhead ($330,000/33,000 units)10Total product cost per unit$29

-Selling and Admin. expenses are:

20182019Variable selling and administrative expenses ($2.25 per unit)$51,750$96,750Fixed selling and administrative expenses240,000240,000Total selling and administrative expenses$291,750$336,750

1-Prepare income statements for the company for each of its first two years under variable costing

2-Prepare a table as in Exhibit 6.12 to convert variable costing income to absorption costing income for both 2018 and 2019.