Concept explainers
Prepare a balance sheet of R Company for the year ended December 31, 2016.
Answer to Problem 9P
Prepare a balance sheet of R Company as on December 31, 2016
R Company | ||||
Balance sheet | ||||
December 31, 2016 | ||||
Particulars | Amount ($) | Amount ($) | Amount ($) | Amount ($) |
Asset | ||||
Current assets: | ||||
Cash | $1,200 | |||
Accounts receivable(working note 1) | 4,000 | |||
Inventories (working note 2) | 10,890 | |||
Prepaid items (working note 3) | 1,420 | |||
Total current assets | $17,510 | |||
Property, plant and equipment: | ||||
Land (working note 4) | $13,600 | |||
Building (working note 5) | $103,000 | |||
Equipment (working note 6) | 18,100 | $121,100 | ||
Less: | (32,520) | 88,580 | ||
Total property, plant, and equipment | 102,180 | |||
Patents (net) (working note 8) | 5,500 | |||
Total assets | $125,190 | |||
Liabilities | ||||
Current liabilities: | ||||
Accounts payable (working note 9) | $5,100 | |||
Income tax payable (working note 10) | 4,290 | |||
Miscellaneous payables (working note 11) | 1,400 | |||
Total current liabilities | $10,790 | |||
Long term liabilities: | ||||
10% Bonds payable | $15,000 | |||
Less: Discount on bonds payable (working note 12) | (900) | $14,100 | ||
Mortgage payable | 20,000 | 34,100 | ||
Total long term liabilities | $44,890 | |||
Shareholder’s equity: | ||||
$21,000 | ||||
Additional paid in capital on preferred stock (working note 14) | 2,300 | $23,300 | ||
Common stock, $10 par (working note 15) | $17,500 | |||
Additional paid in capital on common stock (working note 16) | 14,300 | 31,800 | ||
25,200 | ||||
Total shareholder’s equity | 80,300 | |||
Total liabilities and shareholder’s equity | $125,190 |
Table (1)
Explanation of Solution
Balance sheet: This financial statement reports a company’s resources (assets) and claims of creditors (liabilities) and stockholders (stockholders’ equity) over those resources. The resources of the company are assets which include money contributed by stockholders and creditors. Hence, the main elements of the balance sheet are assets, liabilities, and
Working note 1:
Calculate the closing balance of accounts receivable.
Working note 2:
Calculate the closing balance of inventories.
Working note 3:
Calculate the closing balance prepaid items.
Working note 4:
Calculate the net value of land.
Working note 5:
Calculate the net value of buildings.
Working note 6:
Calculate the closing balance of equipment.
Working note 7:
Calculate the value of accumulated depreciation.
Working note 8:
Calculate the net value of patent.
Working note 9:
Calculate the closing balance of accounts payable.
Working note 10:
Calculate the income taxes payable.
Working note 11:
Calculate the Miscellaneous payable.
Working note 12:
Calculate the discount on bonds payable.
Working note 13:
Calculate the preferred stock.
Calculate the closing balance of preferred stock.
Working note 14:
Calculate Additional paid in capital on preferred stock
Working note 15:
Calculate the Common stock.
Working note 16:
Calculate Additional paid in capital on common stock.
Working notes 17:
Calculate retained earnings.
Therefore, total assets and liabilities of R Company is $125,190.
Want to see more full solutions like this?
Chapter 21 Solutions
Cengagenowv2, 1 Term Printed Access Card For Wahlen/jones/pagach’s Intermediate Accounting: Reporting And Analysis, 2017 Update, 2nd
- At January 1, 2024, NCI Industries, Incorporated was indebted to First Federal Bank under a $246,000, 10% unsecured note. . The note was signed January 1, 2017, and was due December 31, 2025. Annual interest was last paid on December 31, 2022. • NCI was experiencing severe financial difficulties and negotiated a restructuring of the terms of the debt agreement. • First Federal agreed to reduce last year's interest and the remaining two years' interest payments to $11,844 each and delay all payments until December 31, 2025, the maturity date. Required: Prepare the journal entries by NCI Industries, Incorporated, necessitated by the restructuring of the debt at (1) January 1, 2024; (2) December 31, 2024; and (3) December 31, 2025. Note: Do not round intermediate calculations. Round final answers to the nearest whole dollar. If no entry is required for a transaction/event, select "No journal entry required in the first account field. Use tables, Excel, or a financial calculator. (FV of…arrow_forwardAt December 31, 2016, Frost Company had outstanding P3,000,000, 12% note payable to Freeze Bank dated January 1, 2012. The note was due on December 31, 2017 which interest every December 31. During 2017, Frost notified Freeze Bank that it might be unable to meet the scheduled December 31, 2017 payment of principal and interest because of financial difficulties. On September 30, 2017, Freeze Bank sold the note for P2,800,000 to Frozen Company, one of Frost Company's oldest and largest customers, On December 31, 2017, Frozen Company agreed to accept inventory costing P2,600,000 worth P3,150,000 from Frost Company in full settlement of the note. The gain/loss reported in Frost Company's profit or loss as a result of the liability derecognition isarrow_forwardThornton Industries began construction of a warehouse on July 1, 2024. The project was completed on March 31, 2025. No new loans were required to fund construction. Thornton does have the following two interest - bearing liabilities that were outstanding throughout the construction period:$4,000,000, 9% note$ 6,000,000, 6% bondsConstruction expenditures incurred were as follows:July 1, 2024$ 430, 000September 30, 2024630,000November 30, 2024630,000 January 30, 2025570,000 The companys fiscal year - end is December 31. Required:Calculate the amount of interest capitalized for 2024 and 2025.arrow_forward
- On December 31, 2015, Malton Company acquired a computer from Hamilton Corporation by issuing a $600,000 zero-interest-bearing note, payable in full on December 31, 2019. Malton Company’s credit rating permits it to borrow funds from its several lines of credit at 10%. The computer is expected to have a 5-year life and a $70,000 residual value. Prepare the journal entry for the purchase on December 31, 2015 and any necessary adjusting entries relative to depreciation (use straight-line) and amortization on December 31, 2016.arrow_forwardThornton Industries began construction of a warehouse on July 1, 2024. The project was completed on March 31, 2025. No new loans were required to fund construction. Thornton does have the following two interest-bearing liabilities that were outstanding throughout the construction period: $6,000,000, 5% note $9,000,000, 2% bonds Construction expenditures incurred were as follows: July 1, 2024 $ 800,000 September 30, 2024 1,200,000 1,200,000 1,140,000 November 30, 2024 January 30, 2025 The company's fiscal year-end is December 31. Required: Calculate the amount of interest capitalized for 2024 and 2025. Answer is not complete. Complete this question by entering your answers in the tabs below. 2024 2025 Calculate the amount of interest capitalized for 2024. Note: Do not round the intermediate calculations. Round your percentage answers to 1 decimal place (i.e. 0.123 should be entered as 12.3%). Date Expenditure Weight July 1, 2024 $ September 30, 2024 November 30, 2024 800,000 1,200,000 X…arrow_forward(Purchase of Computer with Zero-Interest-Bearing Debt) Cardinals Corporation purchased a computer on December 31, 2016, for $105,000, paying $30,000 down and agreeing to pay the balance in five equal installments of $15,000 payable each December 31 beginning in 2017. An assumed interest rate of 10% is implicit in the purchase price.Instructions(Round to two decimal places.)(a) Prepare the journal entry(ies) at the date of purchase.(b) Prepare the journal entry(ies) at December 31, 2017, to record the payment and interest (effective-interest method employed).(c) Prepare the journal entry(ies) at December 31, 2018, to record the payment and interest (effective-interest method employed).arrow_forward
- Thornton Industries began construction of a warehouse on July 1, 2021. The project was completed on March 31, 2022. No new loans were required to fund construction. Thornton does have the following two interest-bearing liabilities that were outstanding throughout the construction period: $2,000,000, 8% note $8,000,000, 4% bonds Construction expenditures incurred were as follows: July 1, 2021 $ 400,000September 30, 2021 600,000November 30, 2021 600,000January 30, 2022 540,000 The company’s fiscal year-end is December 31.Required:Calculate the amount of interest capitalized for 2021 and 2022.arrow_forwardRothschild Chair Company, was indebted to First Lincoln Bank under a $20 million, 10% unsecured note. The note was signed January 1, 2011, and was due December 31, 2024. Annual interest was paid on December 31, 2019. At January 1, 2021, Rothschild Chair Company was experiencing severe financial difficulties and negotiated a restructuting of the terms of the debt agreement. REQUIRED: Prepare all journal entries by First Lincoln Bank to record the restructuring and any remaining transactions, for current and future years, relating to the debt under each of the independent circumstances below: 1.-First Linconl Bank agreed to settle the debt in exchange for land having a fair value of $16 million but carried on Rothschild Chair company's book at $13 million 2.-First Lincoln Bank agreed to a) forgive the interest accrued from last year, b) reduce the remaining four interest payments to $1 million each, and c) reduce the principal to $15 millionarrow_forwardIsland Solutions started construction of a new office building for its own use at an estimated cost of $5 000 000 on January 1, 2022, and completed the construction on December 31, 2022. i During the year of construction (2022) the company had outstanding the following debt obligations. ii. Specific Construction Debt: $2 000 000 12% note issued December 31, 2021. Interest payable semi-annually iii. Other Debt: $1 400 000 10% short-term loan. Interest payable monthly and principal payable at maturity on May 30, 2023, $1 000 000 11% long-term loan. Interest payable on January 1 of each year and principal payable at maturity on January 1, 2025 Total expenditures - $5 200 000 Weighted average accumulated expenditures - $3 500 000 One of the accounting interns on the other team having reviewed the statement of financial position commented that it just did not make any sense, this ’avoidable interest’. Isn’t all interest unavoidable? No one lends money without expecting to be compensated for…arrow_forward
- You have been asked to review the December 31, 2024, balance sheet for Champion Cleaning. After completing your review, you list the following three items for discussion with your superior: An investment of $30,000 is included in current assets. Management has indicated it has no intention of liquidating the investment in 2025. A $100,000 note payable is listed as a long-term liability, but you have determined that the note is due in 10 equal annual installments with the first installment due on March 31, 2025. Deferred revenue of $60,000 is included as a current liability even though only two-thirds will be recognized as revenue in 2025, and the other one-third in 2026.arrow_forwardIsland Solutions started construction of a new office building for its own use at an estimated cost of $5 000 000 on January 1, 2022, and completed the construction on December 31, 2022. During the year of construction (2022) the company had outstanding the following debt obligations. Specific Construction Debt: $2 000 000 12% note issued December 31, 2021. Interest payable semiannually Other Debt: $1 400 000 10% short-term loan. Interest payable monthly and principal payable at maturity on May 30, 2023 $1 000 000 11% long-term loan. Interest payable on January 1 of each year and principal payable at maturity on January 1, 2025 Total expenditures - $5 200 000 Weighted average accumulated expenditures - $3 500 000 One of the accounting interns on the other team having reviewed the statement of financial position commented that it just did not make any sense… this ’avoidable interest’…. In reality, isn’t all interest unavoidable …. No one lends money without…arrow_forwardNoel Bank loaned 9,000,000 to a borrower on January 1, 2017. The terms of the loan were payment in full on January 1, 2022, plus annual interest payment at 12%. The debtor paid interest on January 1, 2018 as scheduled. However, due to financial setbacks, the debtor was unable to pay interest on 2019. Noel Bank accrued interest on Dec. 31, 2018 but did not continue to accrue interest for 2019 due to considered impairment of the loan. On December 31, 2019, Noel Bank projected these cash flows: December 31, 2020 - P 1,500,000 December 31, 2021 - 2,000,000 December 31, 2022 - 3,000,000 December 31, 2023 - 2,500,000 The present value of 1 at 12% is as follows: For 1 period - 0.8929 For 2 periods - 0.7972 For 3 periods - 0.7118 For 4 periods - 0.6355 How much is the impairment loss to be recognized on December 31, 2019?arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningIndividual Income TaxesAccountingISBN:9780357109731Author:HoffmanPublisher:CENGAGE LEARNING - CONSIGNMENT
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning