In: Accounting
Using Variable Costing to prepare an Income Statement and using the same method to calculate the Unit Production Cost.



| 
 Product Cost (Unit) 
 | 
|
| 
 Variable Manufacturing Cost 
 | 
 $9 
 | 
| 
 Variable Selling Expense 
 | 
 $3 
 | 
| 
 Unit Product Cost 
 | 
 $12 
 | 
| 
 ReVitalAde 
 | 
||
| 
 Income Statement (Variable Costing) 
 | 
||
| 
 Month ended April 30 
 | 
||
| 
 Sales Revenue 
 | 
 | 
 $348,000 
 | 
| 
 Less: Variable Expenses 
 | 
 | 
 | 
| 
 Variable Manufacturing Expenses 
 | 
 $108,000 
 | 
 | 
| 
 Variable Selling Expenses 
 | 
 $36,000 
 | 
 $144,000 
 | 
| 
 Contribution 
 | 
 | 
 $204,000 
 | 
| 
 Less: Fixed Expenses 
 | 
 | 
 | 
| 
 Fixed Manufacturing Expenses 
 | 
 $91,000 
 | 
 | 
| 
 Fixed Selling Expenses 
 | 
 $9,000 
 | 
 $100,000 
 | 
| 
 Operating Income 
 | 
 | 
 $104,000 
 | 
The Net Operating Income is $104,000.
The Cost per Unit comes to $10 and the cost of the Ending Inventory is $12,000.