Financial Statements

Charles found some sample income statements and balance sheets on the Internet, and asked which of them might be most appropriate for a manufacturing business like his. Review income statements A and B, and balance sheets C and D. Determine which income statement and balance sheet would be most appropriate for a manufacturing business like Able Baker Charlie Company.

Income Statement A

Sample Company A Income Statement For the Year Ended December 31, 20Y8
Sales		$42,000
Finished goods inventory, January 1, 20Y8	$5,250
Cost of goods manufactured	6,400
Cost of finished goods available for sale	$11,650
Finished goods inventory, December 31, 20Y8	(400)
Cost of goods sold		(11,250)
Gross profit		$30,750
Operating expenses:
Selling expenses	$6,400
Administrative expenses	5,250
Total operating expenses		(11,650)
Net income		$19,100

Income Statement B

Sample Company B Income Statement For the Year Ended December 31, 20Y8
Sales		$42,000
Beginning inventory	$5,250
Net purchases	6,400
Inventory available for sale	$11,650
Ending inventory	(400)
Cost of goods sold		(11,250)
Gross profit		$30,750
Operating expenses:
Selling expenses	$6,400
Administrative expenses	5,250
Total operating expenses		(11,650)
Net income		$19,100

Balance Sheet C

Sample Company C Balance Sheet December 31, 20Y8
Assets
Cash		$20,800
Accounts receivable (net)		10,000
Inventory		6,000
Supplies		2,100
Land		17,000
Total assets		$55,900
Liabilities
Accounts payable		$17,800
Stockholders Equity
Common stock	$19,000
Retained earnings	19,100
Total stockholders equity		38,100
Total liabilities and stockholders equity		$55,900

Balance Sheet D

Sample Company D Balance Sheet December 31, 20Y8
Assets
Cash		$20,800
Accounts receivable (net)		10,000
Inventory:
Direct materials	$2,500
Work in process	1,500
Finished goods	2,000
Total inventory		6,000
Supplies		2,100
Land		17,000
Total assets		$55,900
Liabilities
Accounts payable		$17,800
Stockholders Equity
Common stock	$19,000
Retained earnings	19,100
Total stockholders equity		38,100
Total liabilities and stockholders equity		$55,900

Which income statement is most appropriate for a manufacturing business?

Income statement A

Which balance sheet is most appropriate for a manufacturing business?

Balance sheet D

Feedback

Think about which accounts would be needed in a manufacturing environment.

Costs and Balances

At the end of February, after the second month of operations of Able Baker Charlie Company, Charles shows you the data hes collected, but he was unable to figure out some of the amounts. Review the following data and fill in the missing amounts on the chart for Able Baker Charlie Company. Note: It may be helpful to use T accounts to map the flow of the amounts through the manufacturing accounts and solve for the missing dollar values. It may also be helpful to review the steps for determining the cost of materials used, total manufacturing cost incurred, and cost of goods manufactured.

Data for February
Decrease in materials inventory	$3,000
Materials inventory on Feb. 28	50% of materials inventory on Jan. 31
Direct materials purchased	$11,700
Direct materials used	3 times the direct labor incurred
Total manufacturing costs incurred in period	$28,000
Total manufacturing costs incurred in period	70% of Cost of Goods Manufactured
Total manufacturing costs incurred in period	$9,000 less than Cost of Goods Sold

	Account Balances
Account	Jan. 31	Feb. 28	Costs Incurred
Materials Inventory	$fill in the blank 80e16bff9f9f015_1	$fill in the blank 80e16bff9f9f015_2	Direct Materials Used	$fill in the blank 80e16bff9f9f015_3
Work in Process Inventory	21,000	fill in the blank 80e16bff9f9f015_4	Direct Labor Incurred	fill in the blank 80e16bff9f9f015_5
Finished Goods Inventory	fill in the blank 80e16bff9f9f015_6	16,500	Factory Overhead Incurred	fill in the blank 80e16bff9f9f015_7
			Cost of Goods Sold	fill in the blank 80e16bff9f9f015_8