Belmain Co. expects to maintain the same inventories at the end of 2016 as at the beginning of the year. The total of all production costs for the year is therefore assumed to be equal to the cost of goods sold. With this in mind, the various department heads were asked to submit estimates of the costs for their departments during the year. A summary report of these estimates is as follows:

	Estimated Fixed Costs	Estimated Variable Cost (per unit sold)
Production costs:
Direct materials.	--	$50.00
Direct labor..	--	30.00
Factory overhead.	$350,000	6.00
Selling expenses:
Sales salaries and commissions.	340,000	4.00
Advertising	116,000	--
Travel	4,000	--
Miscellaneous selling expense	2,300	1.00
Administrative expenses:
Office and officers salaries..	325,000	--
Supplies..	6,000	4.00
Miscellaneous administrative expense	8,700	1.00
Total	$1,152,000	$96.00

It is expected that 12,000 units will be sold at a price of $240 a unit. Maximum sales within the relevant range are 18,000 units.

1. prepare absorption costing income statement