please solve the total variable cost per unit question with steps

20 21 22 Total Variable Cost Per Unit 20x 1 Cost 20x2 Cost Rounded to 2 Decimal Places Projected Percent Increase 0.035 0.06 3 2 3.11 2.121 {4.05) You en [4.06) (4.04) 23 25 Variable Selling 26 Variable Administrative 27 Projected Variable Manufacturing Unit Cost 28 29 31 Projected Total Variable Cost Per Unit 32 33 14.07) 1 See The Light Projected Income Statement For the Period Ending December 31, 20x1 5 1.125,000.00 750,000.00 $ 375,000.00 25.000 lamps @ $45.00 Cost of Goods Sold @ $30.00 Oros Pro Suling Expenses Faed Variable (Commission per unit) @ 13.00 Administrative Expenses $ 23,000.00 75,000.00 $ 1.000.00 $ 42.000.00 50.000.00 92.000.00 @ $2.00 Variable Totat Seling and hoministrative Expenses 190,000.00 185 000.00 See The Light Projected Balance Sheet As of December 31, 2061 Current Assets 5 34.710.00 Cash 67.500.00 8,000.00 Acous Recent Wory M Lamps Work in Process Fshed Goods Tots els 500 @ $16.00 3000 33000 90.000.00 3200210.00 320,000.00 10000 Raed As Accuero TA TA 13.200.00 2020 5400000 1.000.00 Pwanie TAL Tout ang 2.000.00 14100 4 12 24 Two 3 introduction 090 000 FA 80 F3 esc F2 A @ # % $ 2 D H E 11 PART 1 Fixed and Variable Cost Determinations Unit Cost Calculations 12 13 47 48 55 14 The projected cost of a lamp is calculated based upon the projected increases or decreases to 15.cument costs. The present costs to manufacture one lamp are: 22 23 Lamp Kit $16.0000000 per lamp 28 Direct Labor: 2.0000000 per lamp (4 lampa/hr.) 33 Variable Overhead: 2.0000000 per lamp 34 Foed Overhead: 10.0000000 per lamp (based on normal capacity of 25,000 lampa) 36 Cost per lamp: $30,0000000 per lamp 7 44 Expected increases for 20x2 45 When calculating projected increases round to TWO (50.00) decimal plnoos 46 1. Material Couts are expected to increase by 6.00% 2. Labor Costa are expected to increase by 3.00% 56 a. Variable Overhead in expected to increase by 5,60% 4. Fwd Overhead is expected to increase to $200,000 5. Food Administrative expenses are expected to increase to 556,000. 6. Vanable sing expenses featured on a pur lamp basis) are expected to increase by 3.505 77 78 7. Fedeling expenses are expected to be $23.000 i 202 ho Variable administrative expencemarada per ambasa) are expected to by 600 88 On the following schedule develop the following us 1. 2012 Projeed Value Manufacturing Una cost of alam 2. 20 Pro Variable Un ouberiamo 50 1.200 Proded Flea Costa introduction FAQ 66 08 09 esc 30 FT 009 000 FA F2 F3