Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please help answer part A, B and C Philadelphia Widget Corporation is in the process of preparing financial statements for the year ended 12/31/2015. They

Please help answer part A, B and C

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 Corporation
Income Statement
For the year ended 12/31/2015
Revenue 1,235,000
Cost of Goods Sold 806,356
Gross Profit 428,644
Administrative Expenses:
Salaries 212,450
Rent 82,500
Depreciation 24,800
Total Administrative Expense 319,750
Operating Profit 108,894
Gain on Sale of Equipment 4,500
Interest Expense (42,115)
Net Income 71,279
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 41,600 48,560 62,600
Prepaid Expenses 14,500 18,100 24,000
Total Current Assets 260,966 239,342 270,644
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 414,516 399,192 432,864
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 84,491 33,212 26,164
Total Stockholders' Equity 119,491 68,212 61,164
Total Liabilities and Equity 414,516 399,192 432,864
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.
Philadelphia Widget Corporation
Statement of Cash Flow
For the year ended 12/31/2015
B. Prepare a vertical analysis (1 year) of the income statement above and a horizontal analysis (2 years) of the balance sheet.
Philadelphia Widget Corporation
Vertical Analysis of Income Statement
Philadelphia Widget Corporation
Horizontal Analysis of Balance Sheet
* n/c = not calculable
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

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Pricing Strategy Audit

Authors: Kent B. Monroe

1st Edition

1907766006, 978-1907766008

More Books

Students also viewed these Accounting questions

Question

identify current issues relating to equal pay in organisations

Answered: 1 week ago