Assignment
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 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
|
Required
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.