An analysis of the accounts of Zuniga Manufacturing reveals the following manufacturing cost data for the month ended June 30, 2012.

Inventories Beginning Ending

Raw materials $9,000 $13,100

Work in process 5,000 7,000

Finished goods 9,000 6,000

Costs incurred: Raw materials purchases $54,000, direct labor $57,000, manufacturing overhead $19,900. The specific overhead costs were: indirect labor $5,500, factory insurance $4,000, machinery depreciation $4,000, machinery repairs $1,800, factory utilities $3,100, miscellaneous factory costs $1,500. Assume that all raw materials used were direct materials.

Instructions

(a) Prepare the cost of goods manufactured schedule for the month ended June 30, 2012.

(b) Show the presentation of the ending inventories on the June 30, 2012, balance sheet.