On July 31, 2005, the end of the first month of operations, Franklin Pen Company
prepared the following income statement, based on the absorption costing concept:
Sales (12,000 units) . . . . . . . . . . . . . . . . . . . $564,000
Cost of goods sold:
Cost of goods manufactured . . . . . . . . . . $503,100
Less ending inventory (900 units) . . . . . . . 35,100
Cost of goods sold . . . . . . . . . . . . . . . . 468,000
Gross profit . . . . . . . . . . . . . . . . . . . . . . . . . $ 96,000
Selling and administrative expenses . . . . . . . 53,400
Income from operations . . . . . . . . . . . . . . . $ 42,600
Prepare a variable costing income statement, assuming that the fixed manufacturing
costs were $32,250 and the variable selling and administrative expenses were $30,000.