The following Balance Sheet was taken from the records of Fairport Manufacturing Company at the beginning of Year 3.

Balance Sheet as of January 1, Year 2
Assets
Cash	$ 20,000
Raw materials inventory	1,800
Work in process inventory	2,400
Finished goods inventory	4,200
Property, plant, and equipment (net)	9,000
Total Assets	$ 37,400
Stockholders' Equity
Common stock	16,800
Retained earnings	20,600
Total Stockholders' Equity	$ 37,400

Transactions for the Accounting Period

Fairport purchased $11,400 of direct raw materials and $600 of indirect raw materials on account. The indirect materials are capitalized in the Production Supplies account. Materials requisitions showed that $10,800 of direct raw materials had been used for production during the period. The use of indirect materials is determined at the end of the year by physically counting the supplies on hand.

By the end of the year, $10,500 of the accounts payable had been paid in cash.

During the year, direct labor amounted to 950 hours recorded in the Wages Payable account at $21 per hour.

By the end of the year, $18,000 of wages payable had been paid in cash.

At the beginning of the year, the company expected overhead cost for the period to be $12,600 and 1,000 direct labor hours to be worked. Overhead is allocated based on direct labor hours, which, as indicated in Event 3, amounted to 950 for the year.

Selling and administrative expenses for the year amounted to $1,800 paid in cash.

Utilities and rent for production facilities amounted to $9,300 paid in cash.

Depreciation on the plant and equipment used in production amounted to $3,000.

There was $24,000 of goods completed during the year.

There was $25,500 of finished goods inventory sold for $36,000 cash.

A count of the production supplies revealed a balance of $178 on hand at the end of the year.

Any over- or underapplied overhead is considered to be insignificant.

Required

a. Prepare T-accounts with the beginning balances shown in the preceding list and record all transactions for the year including closing entries in the T-accounts.

b-1. Prepare a schedule of cost of goods manufactured and sold.

b-2. Prepare an income statement.

b-3. Prepare a balance sheet.

(Missing the retained earnings table)

\begin{tabular}{|c|c|c|c|} \hline \multicolumn{4}{|c|}{ Work in Process } \\ \hline \multicolumn{2}{|c|}{ Debit } & \multicolumn{2}{|c|}{ Credit } \\ \hline Beginning Balance & 2,400 & & \\ \hline 1. & 10,800 & 24,000 & 9. \\ \hline 3. & 19,950 & & ? \\ \hline 5. & 11,970 & & P \\ \hline \\ \hline Ending Balance & 21,120 & 0 & \\ \hline \multicolumn{4}{|c|}{ Finished Goods } \\ \hline \multicolumn{2}{|c|}{ Debit } & \multicolumn{2}{|c|}{ Credit } \\ \hline Beginning Balance & 4,200 & & \\ \hline 9. & 24,000 & 25,500 & 10. \\ \hline \\ \hline Ending Balance & 2,700 & 0 & \\ \hline \multicolumn{4}{|c|}{ Production Supplies } \\ \hline \multicolumn{2}{|c|}{ Debit } & \multicolumn{2}{|c|}{ Credit } \\ \hline 1. & 600 & 422 & 11. \\ \hlineP & & & \\ \hline Ending Balance & 178 & 0 & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|} \hline \multicolumn{4}{|c|}{ Retained Earnings } \\ \hline \multicolumn{2}{|c|}{ Debit } & \multicolumn{2}{|r|}{ Credit } \\ \hline Beginning Balance & & 20,600 & \\ \hline & & & Closing \\ \hline Ending Balance & 0 & 20,600 & \\ \hline \multicolumn{4}{|c|}{ Sales Revenue } \\ \hline \multicolumn{2}{|c|}{ Debit } & \multicolumn{2}{|r|}{ Credit } \\ \hline Closing & 36,000 & 36,000 & 10. \\ \hline Ending Balance & 0 & 0 & \\ \hline \multicolumn{4}{|c|}{ Cost of Goods Sold } \\ \hline \multicolumn{2}{|c|}{ Debit } & \multicolumn{2}{|r|}{ Credit } \\ \hline 10. & 25,500 & 26,252 & Closing \\ \hline 12. & 752 & & 7 \\ \hline Ending Balance & 0 & 0 & \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|c|c|} \hline \multicolumn{4}{|c|}{ Property, Plant, and Equipment } & \multicolumn{3}{|c|}{ Selling and Administrative Expenses } \\ \hline \multicolumn{2}{|c|}{ Debit } & \multicolumn{2}{|c|}{ Credit } & \multicolumn{2}{|c|}{ Debit } & Credit \\ \hline \multirow[t]{2}{*}{ Beginning Balance } & 15,000 & & & 6. & 1,800 & 1,800 Closing \\ \hline & & & & Ending Balance & 0 & 0 \\ \hline Ending Balance & 15,000 & 0 & & & & \\ \hline \multicolumn{4}{|c|}{ Accumulated Depreciation } & & & \\ \hline \multicolumn{2}{|c|}{ Debit } & \multicolumn{2}{|c|}{ Credit } & & & \\ \hline \multirow[t]{3}{*}{ Beginning Balance } & & 6,000 & & & & \\ \hline & & 3,000 & 8. & & & \\ \hline & & & & & & \\ \hline Ending Balance & 0 & 9,000 & & & & \\ \hline \end{tabular}