Jordan Modems, Inc. makes modem cards that are used in notebook
computers. The company completed the following transactions during
year 1. All purchases and sales were made with cash.
Required
a. Record the transaction data for Jordan Modems, Inc. in the financial statements like the one shown as follows. The first transaction is recorded as an example.
b-1. Prepare an income statement.
b-2. Prepare a balance sheet.
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||||||||
Part a | |||||||||||
Manu | Off | Common | Retained | ||||||||
Event No | Cash | Inventory | Equipment | Equipment | Stock | Earnings | Rev | Exp | Net Inc | ||
1 | $ 840,000 | $ 840,000 | |||||||||
2a | $ (315,000) | $ 315,000 | |||||||||
2b | ($315,000-$39,000)/4 Years | $ 69,000 | $ (69,000) | ||||||||
3 | 5,900*$49 | $ (289,100) | $ 289,100 | ||||||||
4 | 5,900*$34 | $ (200,600) | $ 200,600 | ||||||||
5 | 5,900*$13 | $ (76,700) | $ 76,700 | ||||||||
6 | $ (59,000) | $ 59,000 | |||||||||
7a | 5,900*$165 | $ 973,500 | $ 973,500 | $ 973,500 | $ 973,500 | ||||||
7b | Total Of Inventory till date | $ (694,400) | $ (694,400) | $ 694,400 | $ (694,400) | ||||||
8 | 5,900*$10.50 | $ (61,950) | $ (61,950) | $ 61,950 | $ (61,950) | ||||||
9a | $ (48,000) | $ 48,000 | |||||||||
9b | ($48,000-$3,900)/3 | $ (14,700) | $ (14,700) | $ 14,700 | $ (14,700) | ||||||
10 | $ (76,450) | $ (76,450) | $ 76,450 | $ (76,450) | |||||||
Total | $ 686,700 | $ - | $ 246,000 | $ 33,300 | $ 840,000 | $ 126,000 | $ 973,500 | $ 847,500 | $ 126,000 | ||
Part b-1 | |||||||||||
Sales Revenue | $ 973,500 | ||||||||||
Less: Cost of Goods Sold | $ (694,400) | ||||||||||
Gross Margin | $ 279,100 | ||||||||||
Sales Commission | $ (61,950) | ||||||||||
Depreciation Expense | $ (14,700) | ||||||||||
Administrative Expense | $ (76,450) | ||||||||||
Net Income | $ 126,000 | ||||||||||
Part b-2 | |||||||||||
Assets: | |||||||||||
Cash | $ 686,700 | ||||||||||
Manufacturing Equipment, net | $ 246,000 | ||||||||||
Office Equipment, net | $ 33,300 | ||||||||||
Total Assets | $ 966,000 | ||||||||||
Equity: | |||||||||||
Common Stock | $ 840,000 | ||||||||||
Retained Earning | $ 126,000 | ||||||||||
Total Equity | $ 966,000 |
Jordan Modems, Inc. makes modem cards that are used in notebook computers. The company completed the...
Fanning Modems, Inc. makes modem cards that are used in notebook computers. The company completed the following transactions during year 1. All purchases and sales were made with cash. Acquired $800,000 of cash from the owners. Purchased $295,000 of manufacturing equipment. The equipment has a $35,000 salvage value and a four-year useful life. Label the purchase of the equipment as Event 2a and the recognition of depreciation as Event 2b. The company started and completed 5,500 modems. Direct materials purchased...
Perez Modems, Inc. makes modem cards that are used in notebook computers. The company completed the following transactions during year 1. All purchases and sales were made with cash. Acquired $860,000 of cash from the owners. Purchased $325,000 of manufacturing equipment. The equipment has a $41,000 salvage value and a four-year useful life. The company started and completed 6,100 modems. Direct materials purchased and used amounted to $51 per unit. Direct labor costs amounted to $36 per unit. The cost...
Magnificent Modems, Inc, makes modem cards that are used in notebook computers. The company completed the following transactions during year 1, All purchases and sales were made with cash. 1. Acquired $750,000 of cash from the owners, 2. Purchased $270,000 of manufacturing equipment. The equipment has a $30,000 salvage value and a four-year useful life. 3. The company started and completed 5,000 modems. Direct materials purchased and used amounted to $40 per unit. 4. Direct labor costs amounted to $25...
Gibson Modems, Inc. makes modem cards that are used in notebook computers. The company completed the following transactions during year 1. All purchases and sales were made with cash. 1. Acquired $790, eee of cash from the owners. 2. Purchased $350,000 of manufacturing equipment. The equipment has a $42, 000 salvage value and a four-year useful life. 3. The company started and completed 6,000 modems. Direct materials purchased and used amounted to $48 per unit. 4. Direct labor costs amounted...
Stuart Modems, Inc. makes modem cards that are used in notebook computers. The company completed the following transactions during year 1. All purchases and sales were made with cash. Acquired $825,000 of cash from the owners. Purchased $420,000 of manufacturing equipment. The equipment has a $45,000 salvage value and a four-year useful life. The company started and completed 7,500 modems. Direct materials purchased and used amounted to $55 per unit. Direct labor costs amounted to $40 per unit. The cost...
Magnificent Modems, Inc. makes modem cards that are used in notebook computers. The company completed the following transactions during year 1. All purchases and sales were made with cash. 1. Acquired $750,000 of cash from the owners. 2. Purchased $270,000 of manufacturing equipment. The equipment has a $30,000 salvage value and a four-year useful life. 3. The company started and completed 5,000 modems. Direct materials purchased and used amounted to $40 per unit. 4. Direct labor costs amounted to $25...
Fanning Modems, Inc. makes modem cards that are used in notebook computers. The company completed the following transactions during year 1. All purchases and sales were made with cash. 1. Acquired $775,000 of cash from the owners. 2. Purchased $320,000 of manufacturing equipment. The equipment has a $36,000 salvage value and a four-year useful life. 3. The company started and completed 6,000 modens. Direct materials purchased and used amounted to 545 per unit. 4. Direct labor costs amounted to $30...
Comprehensive problem (Algo) LO 1-1, 1-2, 1-3, 1-4, 1-5, 1-6, 1-7 Munoz Modems, Inc. makes modem cards that are used in notebook computers. The company completed the following transactions during year 1. All purchases and sales were made with cash. 1. Acquired $850,000 of cash from the owners. 2. Purchased $320,000 of manufacturing equipment. The equipment has a $40,000 salvage value and a four-year useful life. Label the purchase of the equipment as Event 2a and the recognition of depreciation...
Place formulas in row 16 to autó calculate net income after each event, and add 1 equity Notice that you must enter the events since only the first ofe Spreadsheet Tips . The column widths are set by choosing Format, then Column, and then Width 2. The shad column and choosing Format, ding in columns B. N,and T is added by highlighting a els, and then clicking on the tab titiled Patterns and choosing a color way to add a...
The management of Jordan Modems, Inc. (JMI) is uncertain as to the volume of sales that will exist in Year 1. The president of the company asked the chief accountant to prepare flexible budget income statements assuming that sales activity amounts to 3,000 and 7,000 units. The static budget is shown in the following form. Required a. Complete the following worksheet to prepare the appropriate flexible budgets. b. Calculate and show the flexible budget variances for the static budget versus...