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

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 Paulas 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.