Cash Flows and Financial Statements at Sunset Boards

Topics: Generally Accepted Accounting Principles, Balance sheet, Inventory Pages: 4 (652 words) Published: November 20, 2012
CASH FLOWS AND FINANCIAL STATEMENTS AT SUNSET BOARDS

Below are the financial statements that you are asked to prepare.

1.The income statement for each year will look like this:

| Income statement|
| | 2008| | 2009|
 | Sales| $247,259| | $301,392|
 | Cost of goods sold| 126,038| | 159,143|
 | Selling & administrative| 24,787| | 32,352|
 | Depreciation| 35,581| | 40,217|
 | EBIT| $60,853| | $69,680|
 | Interest| 7,735| | 8,866|
 | EBT| $53,118| | $60,814|
 | Taxes| 10,624| | 12,163|
 | Net income| $42,494| | $48,651|

 | Dividends| $21,247| | $24,326|
 | Addition to retained earnings| 21,247| | 24,326|

2.The balance sheet for each year will be:

 | Balance sheet as of Dec. 31, 2008|
 | Cash| $18,187|  |  | Accounts payable | $32,143|  | Accounts receivable| 12,887|  |  | Notes payable | 14,651|  | Inventory| 27,119|  |  | Current liabilities | $46,794|  | Current assets| $58,193|  |  |  | |

 |  | |  |  | Long-term debt | $79,235|
 | Net fixed assets| $156,975|  |  | Owners' equity | 89,139|  | Total assets| $215,168|  |  | Total liab. & equity | $215,168|

In the first year, equity is not given. Therefore, we must calculate equity as a plug variable. Since total liabilities & equity is equal to total assets, equity can be calculated as:

Equity = $215,168 – 46,794 – 79,235
Equity = $89,139

 | Balance sheet as of Dec. 31, 2009|
 | Cash| $27,478|  |  | Accounts payable | $36,404|  | Accounts receivable| 16,717|  |  | Notes payable | 15,997|  | Inventory| 37,216|  |  | Current liabilities | $52,401|  | Current assets| $81,411|  |  |  | |

 |  | |  |  | Long-term debt | $91,195|
 | Net fixed assets| $191,250|  |  | Owners' equity | 129,065|  | Total assets| $272,661|  |  | Total liab. & equity | $272,661|...
Continue Reading

Please join StudyMode to read the full document

You May Also Find These Documents Helpful

  • Essay about Financial Statement and Cash Flows
  • Essay about FINANCIAL STATEMENTS AND CASH FLOW
  • Financial Statement and Cash Flow Analysis Essay
  • Analysis of Cash Flow Statement Essay
  • Essay about Statement of Cash Flows
  • Financial Statements, Cash Flow, and Taxes Essay
  • Essay on Cash Flow Statement Ford Motor Company FINAL
  • Statement of Cash Flows Essay

Become a StudyMode Member

Sign Up - It's Free