Answer:
Cheyenne Company
CHEYENNE COMPANY BALANCE SHEET FOR THE YEAR ENDED 2020
ASSETS
Current assets :
Cash $237,000
Accounts receivable (net) 347,000
Inventory (LCM) 408,000
Marketable Investments 127,000
Cash surrender
value of life insurance 97,000
Prepaid expenses 19,000
Total current assets $1,235,000 $1,235,000
Property, plant, and
equipment Buildings (net) 577,000
Equipment (net) 167,000
Land held for future use 182,000
Intangible assets Goodwill 87,000
Total long-term assets $1,013,000 $1,013,000
Total assets $2,248,000
LIABILITIES & EQUITY
Current liabilities:
Accounts payable 142,000
Notes payable (short-term) 132,000
Pension obligation 89,000
Rent payable 56,000
Premium on bonds payable 60,000
Total current liabilities $479,000 $479,000
Long-term liabilities
Bonds payable 507,000 $507,000
Total liabilities $986,000
Stockholders’ equity
Common stock, $1.00 par,
authorized 400,000 shares,
issued 297,000 297,000
Additional paid-in capital 167,000
Retained earnings 798,000
Total Equity $1,262,000 $1,262,000
Total liabilities & Stockholders' equity $2,248,000
Explanation:
CHEYENNE COMPANY BALANCE SHEET FOR THE YEAR ENDED 2020
Current assets
Cash $237,000
Accounts receivable (net) 347,000
Inventory (LCM) 408,000
Marketable Investments 127,000
Cash surrender
value of life insurance 97,000
Prepaid expenses 19,000
Property, plant, and
equipment Buildings (net) 577,000
Equipment (net) 167,000
Land held for future use 182,000
Intangible assets Goodwill 87,000
Current liabilities
Accounts payable 142,000
Notes payable (short-term) 132,000
Pension obligation 89,000
Rent payable 56,000
Premium on bonds payable 60,000
Long-term liabilities
Bonds payable 507,000
Stockholders’ equity
Common stock, $1.00 par,
authorized 400,000 shares,
issued 297,000 297,000
Additional paid-in capital 167,000
Retained earnings ?
Total assets - Liabilities = Total Equity
= 2,248,000 - 986,000
= 1,262,000
Retained Earnings = Total Equity - (Common Stock + APIC)
= 1,262,000 - (297,000 + 167,000)
= $798,000
