Antioch Company makes eBook readers. The company had the following amounts at the beginning of Year 2: Cash, $671,000; Raw Materials Inventory, $69,000; Work in Process Inventory, $27,000; Finished Goods Inventory, $51,000; Common Stock, $599,000; and Retained Earnings, $219,000. Antioch experienced the following accounting events during Year 2. Other than the adjusting entries for depreciation, assume that all transactions are cash transactions.   Paid $24,000 of research and development costs. Paid $58,000 for raw materials that will be used to make eBook readers. Placed $96,000 of the raw materials cost into the process of manufacturing eBook readers. Paid $74,000 for salaries of selling and administrative employees. Paid $107,000 for wages of production workers. Paid $135,000 to purchase equipment used in selling and administrative offices. Recognized depreciation on the office equipment. The equipment was acquired on January 1, Year 2. It has a $15,000 salvage value and a six-year life. The amount of depreciation is computed as [(Cost – salvage) ÷ useful life]. Specifically, ($135,000 – $15,000) ÷ 6 = $20,000. Paid $157,000 to purchase manufacturing equipment. Recognized depreciation on the manufacturing equipment. The equipment was acquired on January 1, Year 2. It has a $29,000 salvage value and a eight-year life. The amount of depreciation is computed as [(Cost – salvage) ÷ useful life]. Specifically, ($157,000 – $29,000) ÷ 8 = $16,000. Paid $61,000 for rent and utility costs on the manufacturing facility. Paid $72,000 for inventory holding expenses for completed eBook readers (rental of warehouse space, salaries of warehouse personnel, and other general storage cost). Completed and transferred eBook readers that had total cost of $248,000 from work in process inventory to finished goods. Sold 980 eBook readers for $425,000. It cost Antioch $215,600 to make the eBook readers sold in Event 13.   Required: a. Show how these events affect the balance sheet, income statement, and statement of cash flows by recording them in a horizontal financial statements model. c-1. Prepare a schedule of cost of goods manufactured and sold for the year. c-2. Prepare a formal income statement for the year. c-3. Prepare a balance sheet for the year.

Quickbooks Online Accounting
3rd Edition
ISBN:9780357391693
Author:Owen
Publisher:Owen
Chapter5: Operating Activities: Purchases And Cash Payments
Section: Chapter Questions
Problem 2.1C
icon
Related questions
icon
Concept explainers
Question

Antioch Company makes eBook readers. The company had the following amounts at the beginning of Year 2: Cash, $671,000; Raw Materials Inventory, $69,000; Work in Process Inventory, $27,000; Finished Goods Inventory, $51,000; Common Stock, $599,000; and Retained Earnings, $219,000. Antioch experienced the following accounting events during Year 2. Other than the adjusting entries for depreciation, assume that all transactions are cash transactions.

 

  1. Paid $24,000 of research and development costs.
  2. Paid $58,000 for raw materials that will be used to make eBook readers.
  3. Placed $96,000 of the raw materials cost into the process of manufacturing eBook readers.
  4. Paid $74,000 for salaries of selling and administrative employees.
  5. Paid $107,000 for wages of production workers.
  6. Paid $135,000 to purchase equipment used in selling and administrative offices.
  7. Recognized depreciation on the office equipment. The equipment was acquired on January 1, Year 2. It has a $15,000 salvage value and a six-year life. The amount of depreciation is computed as [(Cost – salvage) ÷ useful life]. Specifically, ($135,000 – $15,000) ÷ 6 = $20,000.
  8. Paid $157,000 to purchase manufacturing equipment.
  9. Recognized depreciation on the manufacturing equipment. The equipment was acquired on January 1, Year 2. It has a $29,000 salvage value and a eight-year life. The amount of depreciation is computed as [(Cost – salvage) ÷ useful life]. Specifically, ($157,000 – $29,000) ÷ 8 = $16,000.
  10. Paid $61,000 for rent and utility costs on the manufacturing facility.
  11. Paid $72,000 for inventory holding expenses for completed eBook readers (rental of warehouse space, salaries of warehouse personnel, and other general storage cost).
  12. Completed and transferred eBook readers that had total cost of $248,000 from work in process inventory to finished goods.
  13. Sold 980 eBook readers for $425,000.
  14. It cost Antioch $215,600 to make the eBook readers sold in Event 13.

 

Required:

a. Show how these events affect the balance sheet, income statement, and statement of cash flows by recording them in a horizontal financial statements model.

c-1. Prepare a schedule of cost of goods manufactured and sold for the year.

c-2. Prepare a formal income statement for the year.

c-3. Prepare a balance sheet for the year.

Event
No.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
Total
Cash
671,000 +
+
+
+++
671,000 +
Raw
Materials
+
69,000 +
+
+
+
+
+
69,000 +
Work in
Process
Inventory
Assets
27,000+
27,000+
Finished
Goods
Balance Sheet
BV Office
Furniture
51,000+
+
+
51,000
+
0 +
ANTIOCH COMPANY
Financial Statements Model
BV Manufacturing
Equipment
=
=
=
=
=
0 =
Stockholders' Equity
Retained
Earnings
Common
Stock
599,000 +
+
599,000 +
219.000
219,000
Revenue
0
Income Statement
Expense =
=
=
=
=
=
=
0 =
Net Income
0
Statement of Cash
Flow
0
Transcribed Image Text:Event No. 1. 2. 3. 4. 5. 6. 7. 8. 9. 10. 11. 12. 13. 14. Total Cash 671,000 + + + +++ 671,000 + Raw Materials + 69,000 + + + + + + 69,000 + Work in Process Inventory Assets 27,000+ 27,000+ Finished Goods Balance Sheet BV Office Furniture 51,000+ + + 51,000 + 0 + ANTIOCH COMPANY Financial Statements Model BV Manufacturing Equipment = = = = = 0 = Stockholders' Equity Retained Earnings Common Stock 599,000 + + 599,000 + 219.000 219,000 Revenue 0 Income Statement Expense = = = = = = = 0 = Net Income 0 Statement of Cash Flow 0
ANTIOCH COMPANY
Schedule of Cost of Goods Manufactured and Sold
For the Year Ended December 31, Year 2
Beginning raw materials Inventory
Purchases
Raw materials available
Ending raw materials inventory
Raw materials used
Labor
Overhead
Total manufacturing costs
Beginning work in process inventory
Total work in process inventory
Ending work in process inventory
Cost of goods manufactured
Beginning finished goods inventory
Goods available
Ending finished goods inventory
Cost of goods sold
699
$
O
0
0
0
0
O
Transcribed Image Text:ANTIOCH COMPANY Schedule of Cost of Goods Manufactured and Sold For the Year Ended December 31, Year 2 Beginning raw materials Inventory Purchases Raw materials available Ending raw materials inventory Raw materials used Labor Overhead Total manufacturing costs Beginning work in process inventory Total work in process inventory Ending work in process inventory Cost of goods manufactured Beginning finished goods inventory Goods available Ending finished goods inventory Cost of goods sold 699 $ O 0 0 0 0 O
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 6 images

Blurred answer
Knowledge Booster
Completing the Accounting Cycle
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Quickbooks Online Accounting
Quickbooks Online Accounting
Accounting
ISBN:
9780357391693
Author:
Owen
Publisher:
Cengage