El Cap Climbing Company (ECCC) is a small startup that manufactures and sells high-quality climbing gear in Fresno, California. The founder of the company, Leah, has been incredibly successful, but hasnt kept the companys financial records as well as she might have. The initial investment for El Cap was provided by her friends and family, and was small. However, current operations cant meet the demand for the product, and Leah has plans to increase both production and the number of storefronts. These plans require a large investment from both equity and debt financing. The new investors and creditors require detailed financial statements. Leah has hired you, a financial analyst, to prepare these statements and give insight into the financial position of the firm. Leah has provided information from her bank statements, bills, and receipts in an Excel spreadsheet, which is found in your downloaded project files. She explained to you that taxes are paid at a rate of 30 percent, and dividends are paid at a rate of 40 percent. (Note: You can create the statements in the same Excel spreadsheet that has the financial information. Be sure to let the instructor know if you choose to do this instead of creating them in a Word document.) Prepare the following: An income statement for 2015 and 2016 A balance sheet for 2015 and 2016 Operating cash flows for the two years Cash flows from assets in 2016 Cash flows to creditors for 2016 Cash flows to stockholders for 2016 B. Answer the following: 1. How would you describe the financial position of the firm in 2016? Write a brief overview. 2. What do you think about Leahs plans to expand? SPREADSHEET: 2015 2016 Cost of Goods Sold 235,942 297,915 Cash 36,542 51,940 Depreciation 61,056 69,011 Interest Expense 13,877 15,905 Selling and Admin Exp 40,952 58,569 Accounts Payable 32,194 33,999 Net Fixed Assets 269,369 328,185 Sales 482,155 587,715 Accounts Receivable 24,120 24,089 Notes Payable 24,866 26,972 Long-Term Debt 142,148 161,000 Inventory 32,766 58,798 New Equity 0 16,000

Please show your formulas