Income Statements and Firm Performance: Variable and Absorption Costing

Jellison Company had the following operating data for its first two years of operations:

Variable costs per unit:
Direct materials		4.00
Direct labor		$2.90
Variable overhead		1.50
Fixed costs per year:
Overhead		180,000
Selling and administrative		70,300

Jellison produced 90,000 units in the first year and sold 80,000. In the second year, it produced 80,000 units and sold 90,000 units. The selling price per unit each year was $12. Jellison uses an actual costing system for product costing.

Required:

1. Prepare income statements for both years using absorption costing. If an amount is zero, enter "0".

Jellison Company
Absorption-Costing Income Statement
For Years 1 and 2
	Year 1	Year 2
Sales
Less: Cost of goods sold
Gross profit
Less: Fixed selling and administrative expenses
Operating income
Cost of goods sold:
Beginning inventory
Cost of goods manufactured
Goods available for sale
Less: Ending inventory
Cost of goods sold

2. Prepare income statements for both years using variable costing. If an amount is zero, enter "0".

Jellison Company
Variable-Costing Income Statement
For Years 1 and 2
	Year 1	Year 2
Sales
Less: Variable cost of goods sold
Contribution margin
Less:
Fixed overhead
Fixed selling and administrative expenses
Operating income
Variable cost of goods sold:
Beginning inventory
Variable cost of goods manufactured
Goods available for sale
Less: Ending inventory
Cost of goods sold