Reference no: EM131200581
This is a comprehensive problem all contained on this spreadsheet tab. You are to prepare a cash flow statement, a vertical analysis, a horizontal analysis, and some ratio calculations. Scroll down the spreadsheet to complete each part.
Philadelphia Widget Corporation is in the process of preparing financial statements for the year ended 12/31/2015.
They have completed the balance sheet and income statement as shown.
Philadelphia Widget CorporationIncome StatementFor the year ended 12/31/2015 |
Revenue |
|
1,235,000 |
Cost of Goods Sold |
|
806,656 |
Gross Profit |
|
428,344 |
Administrative Expenses: |
|
|
Salaries |
212,450 |
|
Rent |
82,500 |
|
Depreciation |
24,800 |
|
Total Administrative Expense |
|
319,750 |
Operating Profit |
|
108,594 |
Gain on Sale of Equipment |
|
4,500 |
Interest Expense |
|
-42,115 |
Net Income |
|
70,979 |
Philadelphia Widget Corporation Balance Sheet As of 12/31/2015, 12/31/2014, and 12/31/2013 |
|
2015 |
2014 |
2013 |
Cash |
|
119,411 |
|
89,564 |
|
105,644 |
Accounts Receivable |
|
85,455 |
|
83,118 |
|
78,400 |
Inventory |
|
41,300 |
|
48,560 |
|
62,600 |
Prepaid Expenses |
|
14,500 |
|
18,100 |
|
24,000 |
Total Current Assets |
|
260,666 |
|
239,342 |
|
270,644 |
Land |
|
50,000 |
|
50,000 |
|
50,000 |
Buildings and Equipment |
182,450 |
|
172,450 |
|
166,800 |
|
Accumulated Depreciation |
78,900 |
103,550 |
62,600 |
109,850 |
54,580 |
112,220 |
Total Assets |
|
414,216 |
|
399,192 |
|
432,864 |
Accounts Payable |
|
62,525 |
|
51,480 |
|
45,200 |
Wages payable |
|
4,500 |
|
4,500 |
|
1,500 |
Unearned Revenue |
|
3,000 |
|
- |
|
- |
Current Portion of Long-Term Debt |
|
50,000 |
|
50,000 |
|
50,000 |
Total Current Liabilities |
|
120,025 |
|
105,980 |
|
96,700 |
Long-Term Debt |
|
175,000 |
|
225,000 |
|
275,000 |
Common Stock, 3500 shares outstanding |
35,000 |
|
35,000 |
|
35,000 |
|
Retained Earnings |
84,191 |
|
33,212 |
|
26,164 |
|
Total Stockholders' Equity |
|
119,191 |
|
68,212 |
|
61,164 |
A. Prepare a Statement of Cash Flow using the indirect method for 2015 using the above statements and the following additional information:
1. Equipment costing $30,000 was purchased in 2015.
2. Equipment having an original cost of $20,000 and accumulated depreciation of $8,500 was sold for $16,000 during 2015.
3. A dividend of $20,000 was declared and paid in 2015.
B. Prepare a vertical analysis (1 year) of the income statement above and a horizontal analysis (2 years) of the balance sheet.
C. Calculate the following ratios based on 12/31/2015 numbers:
1. Earnings per share
2. Return on common stockholder's equity
3. Return on assets
4. Current ratio
5. Acid-test ratio
6. Accounts receivable turnover.
Attachment:- Assignment.rar
What is idekos target market value of equity
: Based upon the average P/E ratio of the comparable firms, what is Ideko's target market value of equity? - Based upon the average EV/Sales ratio of the comparable firms, what is Ideko's target economic value.
|
Who goes first and who goes last and why
: The one remaining is nearly blocked. Quickly develop a plan to get your classmates out. Who goes first and who goes last? Why?
|
What are some of the non-quantitative factors
: When making business decisions of this sort, some factors are quantitative and some are not. What are some of the non-quantitative factors related to this case?
|
Describe four symptoms that a child with adhd might exhibit
: In your own words, define ADHD. Then, identify and briefly describe four symptoms that a child with ADHD might exhibit. Describe at least three specific implications (e.g., financial, political, psychological, educational, etc.) of autism and/or AD..
|
Prepare a statement of cash flow using the indirect method
: Prepare a Statement of Cash Flow using the indirect method for 2015 using the above statements and the following additional information: Equipment costing $30,000 was purchased in 2015
|
What is the problem that you need to solve
: The excitement builds on the day of the game until you discover that your tickets are still back in your room on your desk. What do you do? What is the problem that you need to solve?
|
Explain why you picked it and what you hope to learn
: As you list each indicator, explain why you picked it and what you hope to learn from that particular indicator. For example, you might choose "Per Capita Income" explaining that your product would appeal only to the wealthy so one would need to k..
|
Calculate the contribution margin per unit
: Calculate the Contribution margin per unit, Total contribution margin, Break-even Quantity and Quantity to make $90,000 Target Income.
|
Which lockers will finally remain open
: That is if the locker is closed, he or she will open it; if it is open, he or she will close it. The fourth student will then reverse every fourth locker, and so on until all 1000 students in turn have entered the building and reversed the proper ..
|