Question

Windsor Company has decided to expand its operations. The bookkeeper recently completed the following balance sheet in order to obtain additional funds for expansion.

WINDSOR COMPANY BALANCE SHEET FOR THE YEAR ENDED 2020
Current assets
Cash		$237,000
Accounts receivable (net)		347,000
Inventory (lower-of-average-cost-or-market)		408,000
Equity investments (marketable)-at cost (fair value $127,000)		147,000
Property, plant, and equipment
Buildings (net)		577,000
Equipment (net)		167,000
Land held for future use		182,000
Intangible assets
Goodwill		87,000
Cash surrender value of life insurance		97,000
Prepaid expenses		19,000
Current liabilities
Accounts payable		142,000
Notes payable (due next year)		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		?

Prepare a revised balance sheet given the available information. Assume that the accumulated depreciation balance for the buildings is $167,000 and for the equipment, $112,000. The allowance for doubtful accounts has a balance of $24,000. The pension obligation is considered a long-term liability. (List Current Assets in order of liquidity. List Property, Plant and Equipment in order of Buildings and Equipment. Enter account name only and do not provide the descriptive information provided in the question.)

Answer 1

$237,000 $127.000 $347.000 $408.000 $19,000 $1,138,000 $97.000 $182,000 $279.000 $577.000 $167.000 $744.000 WINDSOR COMPANY Balance Sheet December 31, 2020 Assets Current assets: Cash Equity Investments (marketable) (at fair value) Accounts Receivable $371,000 Less: Allowance for Doubtful Accounts $24.000 Inventory (Lower-of-average-cost-or-market) Prepaid expenses Total current assets Long-term investments: Cash surrender value of life insurance Land held for future use Total long-term investments Property, plant, and equipment: Buildings $744.000 Less: Accumulated Depreciation-Buildings $167.000 Equipment $279.000 Less: Accumulated Depreciation Equipment $112.000 Total Property, plant, and equipment: Intangible assets: Goodwill Total Intangible assets Total assets Liabilities and Stockholders' Equity Current liabilities: Accounts Payable Notes Payable (due next year) Rent payable Total current liabilities Long-term debt: Bonds Payable $507.000 Add: Premium on bonds payable $60.000 Pension obligation Total Long-term debt Total liabilities Stockholder's equity Capital Stock Common stock. $1 par value $297,000 Additional paid-in capital $167.000 Retained Earnings Total stockholder's equity Total liabilities and stockholders' equity $87.000 $87,000 $2,248,000 $142.000 $132.000 $56.0001 $330.000 $567,000 $89.000 $656,000 $986,000 $464.000 $798.000 $1,262.000 $2,248,000