Respuesta :
Answer:
a. Incomplete Manufacturing Costs:
Case 1 Case 2
Direct materials used $9,600 $ 4,000
Direct labor 5,000 8,000
Manufacturing overhead 8,000 4,000
Total manufacturing costs 22,600 16,000
Beginning work in process inventory 1,000 9,000
Ending work in process inventory 6,600 3,000
Sales revenue 24,500 30,900
Sales discounts 2,500 1,400
Cost of goods manufactured 17,000 22,000
Beginning finished goods inventory 3,000 3,000
Goods available for sale 20,000 25,000
Cost of goods sold 16,600 22,500
Ending finished goods in inventory 3,400 2,500
Gross profit 5,400 7,000
Operating expenses 2,500 2,000
Net Income 2,900 5,000
b. Condensed cost of goods manufactured schedule for Case 1:
Direct materials used $9,600
Direct labor 5,000
Manufacturing overhead 8,000
Total manufacturing costs 22,600
Beginning WIP inventory 1,000
Ending WIP inventory 6,600
Cost of goods manufactured $17,000
c1. Income Statement for Case 1:
Sales Revenue, net $22,000
Cost of goods sold 16,600
Gross profit $5,400
Operating expenses 2,500
Net income $2,900
c2. Current Assets Section of the Balance Sheet for Case 1:
Cash $4,000
Receivables (net) 15,000
Inventory: Raw materials 600
WIP 6,600
Finished Goods 3,400
Prepaid Expenses 400
Total current assets $30,000
Explanation:
Data for incomplete manufacturing costs, including the income statement can be prepared by working back and forth with the provided figures. The missing figures are provided in bold font as above.