the following Dec 31 year-end adjusted trial balance is for Heath Wilmer Co.The
ID: 2421126 • Letter: T
Question
the following Dec 31 year-end adjusted trial balance is for Heath Wilmer Co.The credit balance in Heath Wilmer Owner Capital at the beginning of the year, January 1, was $320,000. The Owner, Heath Wilmer, invested an additional $300,000 during the current year. The land held for future expansion was also purchased during the current year.
Heath Wilmer Co. Adjusted
Trial balance December 31
Required:
1. Prepare a classified year-end balance sheet. (Note: A $22,000 installment on the long-term note payable is due within one year.)
2. Using the information presented:
(a) Calulate the current ratio. Comment on the ability of Heath Wilmer Co. to meets its short-term debts.
(b) Calulate the debt ratio and comment on the financial position and risk analysis of Heath Wilmer Co.
(c) Using the account balances to analyze the financial position of Heath Wilmer Co., why would the owner need to invest an additional $300,000 in the bussiness when the business is already profitable and the owner had an existing capital balance of $320,000?
Heath Wilmer Co. Adjusted
Trial balance December 31
Cash $90,000 Account receceivable 18,000 Prepaid insurance 6,000 Office supplies 2,000 Investments in stocks 150,000 Land held for future expasion 300,000 Office equipment 18,000 Accumulated depreciation-Equipment $4,000 Building 600,000 Accumulated depreciation-Building 170,000 Intangible assets-licensing agreement 50,000 Accounts payable 17,800 Salaries Payable 16,400 Long-term note payable 224,000 Heath Wilmer, Capital 620,000 Health Wilmer, Withdrawals 60,000 Service fees earned 470,800 Salaries expense 180,000 Insurance expense 12,000 Rent expense 25,000 Depreciation expense-Equipment 2,000 Depreciation expense-Building 10,000 Totals $1,523,000 $1,523,000Explanation / Answer
Solution.
1.
2.
Calculation of Current ratio.
Current asset / Current libilities
= $116,000 / $258,000
= 44.96%, Heath Wilmer Co is in not a good condition to meet theire current libilities.he can meet theire libilities only 44.96%.
b. Calculation of Debt ratio..
Total libilities / Total Asset
= 258,200 / 1,060,,000 = 24.35.
C.
Heath Wilmer Co. need to invest $300,000 because in theire asset account showing $300,000 land for future expension.
When this land will be write off than company need to new investment. it's just like a resaruve for future expense.
Assets Amount Amount Libilities Amount Amont Non long term Asset Cash 90,000.00 Accounts payable 39,800.00 Account receceivable 18,000.00 Salaries Payable 16,400.00 Prepaid insurance 6,000.00 Long-term note payable 202,000.00 258,200.00 Office supplies 2,000.00 Total libilities Total Current Asset 116,000.00 Heath Wilmer, Capital 620,000.00 Investments in stocks 150,000.00 Health Wilmer, Withdrawals 60,000.00 560,000.00 Land held for future Expesion 300,000.00 Retained Earning 241,800.00 Office equipment 18,000.00 Accumulated Depreciation-Equipment (4,000.00) Building 600,000.00 Accumulated depreciation-Building (170,000.00) Intangible assets-licensing agreement 50,000.00 Total Long term asset 944,000.00 Total Asset 1,060,000.00 1,060,000.00Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.