CASH FLOWS AND FINANCIAL STATEMENTS AT SUNSET BOARDS, INC. Sunset Boards is a sm

Question

CASH FLOWS AND FINANCIAL STATEMENTS AT SUNSET BOARDS, INC. Sunset Boards is a small company that manufactures and sells surfboards in Malibu. Tad Marks, the founder of the company, is in charge of the design and sale of the surfboards, but his background is in surfing, not business. As a result, the company’s financial records are not well maintained. The initial investment in Sunset Boards was provided by Tad and his friends and family. Because the initial investment was relatively small, and the company has made surfboards only for its own store, the investors haven’t required detailed financial statements from Tad. But thanks to word of mouth among professional surfers, sales have picked up recently, and Tad is considering a major expansion. His plans include opening another surfboard store in Hawaii, as well as supplying his “sticks” (surfer lingo for boards) to other sellers. Tad’s expansion plans require a significant investment, which he plans to finance with a combination of additional funds from outsiders plus some money borrowed from banks. Naturally, the new investors and creditors require more organized and detailed financial statements than Tad has previously prepared. At the urging of his investors, Tad has hired financial analyst Paula Wolfe to evaluate the performance of the company over the past year. After rooting through old bank statements, sales receipts, tax returns, and other records, Paula has assembled the following information:

Sunset Boards currently pays out 50 percent of net income as dividends to Tad and the other original investors, and has a 20 percent tax rate. You are Paula’s assistant, and she has asked you to prepare the following:

1. An income statement for 2013 and 2014.

2. A balance sheet for 2013 and 2014.

3. Operating cash flow for each year.

4. Cash flow from assets for 2014.

5. Cash flow to creditors for 2014.

6. Cash flow to stockholders for 2014.

2013 2014 Cost of goods sold $169,969   214,607 Cash     24,524     26,056 Depreciation     47,980     54,230 Interest expense     10,442     11,954 Selling & administrative expenses     33,425     43,626 Accounts payable     43,344     48,090 Net fixed assets    211,680    264,021 Sales    333,426    406,427 Accounts receivable      17,378     22,542 Notes payable      19,757     21,571 Long-term debt    106,848   119,976 Inventory      36,570    50,185 New equity               0    20,160

Explanation / Answer

1)

Income statement for the years 2013 and 2014 is as follows:

Income statement Particulars 2013 2014 Sales         3,33,426 406427 Less: Cost of goods sold         1,69,969 214607 Gross profit         1,63,457 1,91,820 Less: Non operating expense Depreciation            47,980 54230 Interest expense            10,442 11954 Selling and admin expense            33,425 43626 Net profit before tax            71,610      82,010 Less: Tax @ 20%            14,322      16,402 Net profit            57,288      65,608 Less: Dividends payable @50%            28,644      32,804 Net income available for common holders            28,644      32,804

Related Questions

Navigate

• Browse (All)
• Browse C
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.