The current asset section of the Excalibur Tire Company’s
balance sheet consists of cash, marketable securities, accounts
receivable, and inventory. The December 31, 2021, balance sheet
revealed the following:
Inventory | $ | 1,010,000 | |
Total assets | $ | 3,600,000 | |
Current ratio | 2.20 | ||
Acid-test ratio | 1.20 | ||
Debt to equity ratio | 1.5 | ||
Required:
Determine the following 2021 balance sheet items:
current assets
shareholders equity
long term assets
long term liabilites
Current Assets = $2,222,000
Shareholders Equity = $1,440,000
Long Term Assets = $1,378,000
Long Term Liabilities = $1,150,000
Calculations :
Debt + Shareholders Equity = Total Assets
Debt to equity ratio = 1.5
So debt and equity are in the ratio 1.5 : 1
Total asset = $3,600,000
Total Debt = $3,600,000 * 1.5 /2.5 = $2,160,000
Share holders Equity = $3,600,000 * 1 /2.5 0= $1,440,000
Current ratio = Current Asset (C.A) / Current Liabilities (C.L) = 2.2
So, C.A = 2.2 * C.L (Equation 1 )
Acid Test ratio = Current Asset - Inventories / Current Liabilities = 1.2
C.A - $1,010,000 = 1.2 * C.L
So. C.A = 1.2 * C.L + $1,010,000 ( Equation 2)
From Equation 1 & Equation 2
2.2 * C.L = 1.2 * C.L + $1.010,000
2.2C.L - 1.2C.L = $1,010,000
1 C.L = $1,010,000
So Current Liabilities ( C.L) = $1,010,000
Current Assets (C.A) = 2.2 * C.L = 2.2 * $1,010,000 = $2,222,000
Long Term Assets = Total Assets - Current Assets = $3,600,000 - $2,222,000 = $1,378,000
Long Term Liabilities = Total Debt - Current Liabilities = $2,160,000 - $1,010,000 = $1,150,000
Get Answers For Free
Most questions answered within 1 hours.