CHAPTER CASE Cash Flows and Financial Statements at Sunset Boards, Inc. unset Boards is a small company that manufactures 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 pro- vided by Tad and his friends and family. Because the Ini- tial 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 surf- ers, sales have picked up recently, and Tad is consider- ing a major expansion. His plans include opening another surfboard store in Hawail, as well as supplying his "sticks" (surfer lingo for boards) to other sellers. Tad's expansion plans require a significant invest- ment, which he plans to finance with a combination of additional funds from outsiders plus some money bor- rowed 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 Jameson Reid to evaluate the performance of the com- pany over the past year. After rooting through old bank statements, sales ro- ceipts, tax returns, and other records, Jameson has as- sembled the following information: Cost of goods sold Cash Depreciation Interest expense Selling and administrative expenses Accounts payable Net fixed assets Sales Accounts receivable Notes payable Long-term debt Inventory New equity 2018 2019 34,394 $224,359 $283.281 32.372 63,334 71,584. 15,780 13,783 44,121 57,586 348,508 57,220 63,479 279,419 440,122 536,483 22.939 29,755 26,079 28,474 141,040 158,368 48.272 66,244 27.157 Sunset Boards currently pays out 50 percent of net Income as dividends to Tad and the other original inves- tors and has a 21 percent tax rate. You are Jameson's assistant, and he has asked you to prepare the following: 1 An Income statement for 2018 and 2019. 2 A balance sheet for 2018 and 2019. 3. 4. Operating cash flow for each year. Cash flow from assets for 2019. 5. Cash flow to creditors for 2019. 6. Cash flow to stockholders for 2019.