Jones Products manufactures and sells to wholesalers approximately 300,000 packages per year of underwater markers at $3.87 per package. Annual costs for the production and sale of this quantity are shown in the table. | | | | Direct materials | $ | 384,000 | Direct labor | | 96,000 | Overhead | | 288,000 | Selling expenses | | 120,000 | Administrative expenses | | 80,000 | | | | Total costs and expenses | $ | 968,000 | | | | | A new wholesaler has offered to buy 50,000 packages for $3.42 each. These markers would be marketed under the wholesalers name and would not affect Jones 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 1 times the usual labor rate. | | 35% of the normal annual overhead costs are fixed at any production level from 250,000 to 400,000 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 $4,000 fixed amount. | Required: | Complete the three-column comparative income statement that shows the following (Round your intermediate calculations and per unit cost answers to 3 decimals) | 1. | Annual operating income without the special order. | 2. | Annual operating income received from the new business only. | 3. | Combined annual operating income from normal business and the new business. | |
it Amounts Total Normal Volume Normal Volume New Business ess Combined 3.42 $ 1,161,000171,000 $ 1,332,000 Sales Variable costs 3.87 $ 1.280 Direct materials Direct labor Variable overhead 384,000 0.320 96,000 1.600 0.000 480,000 681,000 otal variable costs Contribution margin 171,000 1,332,000 Fixed costs Fixed overhead Administrative expenses Selling expenses 100,800 100,800 otal fixed costs 100,800 100,800 Operating income