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) Â Â Â Â Â Â Â Â 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. Â The missing figures are provided in bold font as above.