
1)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person J to evaluate the performance of the company. Person J collects the following information about the company:
Particulars | 2015 | 2016 |
Sales | $400,111 | $487,712 |
Cost of goods sold | $203,963 | $257,528 |
Selling and administrative expenses | $40,110 | $52,351 |
$57,576 | $65,076 | |
Interest | $12,530 | $14,345 |
Cash | $29,429 | $31,267 |
Accounts receivable | $20,854 | $27,050 |
Inventory | $43,884 | $60,222 |
Net fixed assets | $254,017 | $316,825 |
Accounts payable | $52,015 | $57,708 |
Short-term notes payable | $23,708 | $25,885 |
Long-term debt | $128,218 | $143,971 |
New equity | $0 | $24,192 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person J: Financial analyst
To prepare: The income statement of Company S for the year 2015 and 2016.
Introduction:
The income statement indicates the performance of an organization for a short period. In other words, the income statement helps to determine the income of an organization for a given accounting period.
1)

Answer to Problem 1CC
The net income for 2015 and 2016 is $68,745.60 and $78,729.60 respectively.
Explanation of Solution
Given information:
The tax rate of Company S is 20 percent. The company pays out 50 percent of the net income as dividend.
Particulars | 2015 | 2016 |
Sales | $400,111 | $487,712 |
Cost of goods sold | $203,963 | $257,528 |
Selling and administrative expenses |
$40,110 | $52,351 |
Depreciation | $57,576 | $65,076 |
Interest | $12,530 | $14,345 |
Cash | $29,429 | $31,267 |
Accounts receivable | $20,854 | $27,050 |
Inventory | $43,884 | $60,222 |
Net fixed assets | $254,017 | $316,825 |
Accounts payable | $52,015 | $57,708 |
Short-term notes payable | $23,708 | $25,885 |
Long-term debt | $128,218 | $143,971 |
New equity | $0 | $24,192 |
Prepare the income statement for 2015:
Company S | ||
Income statement for the year 2015 | ||
Particulars | Amount | Amount |
Net sales | $400,111.00 | |
Less: | ||
Costs | $203,963.00 | |
Selling and administrative expenses |
$40,110.00 | |
Depreciation | $57,576.00 | $301,649.00 |
Earnings before interest and taxes | $98,462.00 | |
Less: Interest paid | $12,530.00 | |
Taxable income | $85,932.00 | |
Less: Taxes ($85,932×20%) | $17,186.40 | |
Net income(A) | $68,745.60 | |
Dividends(B)=(A)×50% | $34,372.80 | |
Addition to |
$34,372.80 |
Hence, the net income for 2015 is $68,745.60.
Prepare the income statement for 2016:
Company S | ||
Income statement for the year 2016 | ||
Particulars | Amount | Amount |
Net sales | $487,712.00 | |
Less: | ||
Costs | $257,528.00 | |
Selling and administrative expenses |
$52,351.00 | |
Depreciation | $65,076.00 | $374,955.00 |
Earnings before interest and taxes | $112,757.00 | |
Less: Interest paid | $14,345.00 | |
Taxable income | $98,412.00 | |
Less: Taxes ($98,412×34%) | $19,682.40 | |
Net income(A) | $78,729.60 | |
Dividends(B)=(A)×50% | $39,364.80 | |
Addition to retained earnings(A)−(B) | $39,364.80 |
Hence, the net income for 2016 is $78,729.60.
2)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person J to evaluate the performance of the company. Person J collects the following information about the company:
Particulars | 2015 | 2016 |
Sales | $400,111 | $487,712 |
Cost of goods sold | $203,963 | $257,528 |
Selling and administrative expenses | $40,110 | $52,351 |
Depreciation | $57,576 | $65,076 |
Interest | $12,530 | $14,345 |
Cash | $29,429 | $31,267 |
Accounts receivable | $20,854 | $27,050 |
Inventory | $43,884 | $60,222 |
Net fixed assets | $254,017 | $316,825 |
Accounts payable | $52,015 | $57,708 |
Short-term notes payable | $23,708 | $25,885 |
Long-term debt | $128,218 | $143,971 |
New equity | $0 | $24,192 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person J: Financial analyst
To prepare: The balance sheet of Company S for the year 2015 and 2016.
Introduction:
The balance sheet refers to the
2)

Answer to Problem 1CC
The total assets of the company for the year 2015 and 2016 are $348,184 and $435,364 respectively.
Explanation of Solution
Given information:
Particulars | 2015 | 2016 |
Sales | $400,111 | $487,712 |
Cost of goods sold | $203,963 | $257,528 |
Selling and administrative expenses |
$40,110 | $52,351 |
Depreciation | $57,576 | $65,076 |
Interest | $12,530 | $14,345 |
Cash | $29,429 | $31,267 |
Accounts receivable | $20,854 | $27,050 |
Inventory | $43,884 | $60,222 |
Net fixed assets | $254,017 | $316,825 |
Accounts payable | $52,015 | $57,708 |
Short-term notes payable | $23,708 | $25,885 |
Long-term debt | $128,218 | $143,971 |
New equity | $0 | $24,192 |
Prepare the balance sheet for 2015:
Company S | |||
Balance sheet | |||
For the year 2015 | |||
Assets | Amount | Liabilities | Amount |
Current assets | Current liabilities | ||
Cash | $29,429.00 | Accounts payable | $52,015.00 |
Accounts receivable |
$20,854.00 |
Short-term notes payable |
$23,708.00 |
Inventory | $43,884.00 | Total | $75,723.00 |
Total(A) | $94,167.00 | ||
Long-term debt | $128,218.00 | ||
Fixed assets | |||
Tangible net fixed assets(B) |
$254,017.00 | Shareholders' equity | |
Common stock (Balance) |
$109,870.20 | ||
Addition to Retained earnings |
$34,372.80 | ||
Total | $144,243.00 | ||
Total assets(A)+(B) | $348,184.00 |
Total liabilities and shareholders' equity |
$348,184.00 |
Hence, the total assets of Company S is 2015 is $348,184.
Prepare the balance sheet for 2016:
The retained earnings for the year 2016 is the sum of addition to retained earnings of 2015 and the addition to retained earnings of 2016. The common stock of 2016 includes the new equity raised amounting to $24,192.
Company S | |||
Balance sheet | |||
For the year 2016 | |||
Assets | Amount | Liabilities | Amount |
Current assets | Current liabilities | ||
Cash | $31,267.00 | Accounts payable | $57,708.00 |
Accounts receivable |
$27,050.00 |
Short-term notes payable |
$25,885.00 |
Inventory | $60,222.00 | Total | $83,593.00 |
Total(A) | $118,539.00 | ||
Long-term debt | $143,971.00 | ||
Fixed assets | |||
Tangible net fixed assets (B) |
$316,825.00 | Shareholders' equity | |
Common stock (Balance) |
$134,062.40 | ||
Addition to Retained earnings |
$73,737.60 | ||
Total | $207,800.00 | ||
Total assets(A)+(B) | $435,364.00 | Total liabilities and shareholders' equity | $435,364.00 |
Hence, the total assets of Company S are 2016 is $435,364.
3)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person J to evaluate the performance of the company. Person J collects the following information about the company:
Particulars | 2015 | 2016 |
Sales | $400,111 | $487,712 |
Cost of goods sold | $203,963 | $257,528 |
Selling and administrative expenses |
$40,110 | $52,351 |
Depreciation | $57,576 | $65,076 |
Interest | $12,530 | $14,345 |
Cash | $29,429 | $31,267 |
Accounts receivable | $20,854 | $27,050 |
Inventory | $43,884 | $60,222 |
Net fixed assets | $254,017 | $316,825 |
Accounts payable | $52,015 | $57,708 |
Short-term notes payable | $23,708 | $25,885 |
Long-term debt | $128,218 | $143,971 |
New equity | $0 | $24,192 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person J: Financial analyst
To calculate: The operating cash flow for 2015 and 2016.
3)

Answer to Problem 1CC
The operating cash flow for 2015 is $139,032. The operating cash flow for 2016 is $158,151.
Explanation of Solution
Given information:
The earnings before interest and taxes is $98,462 and $112,757 for the year 2015 and 2016 respectively. The depreciation is $57,576 and $65,076 for the year 2015 and 2016 respectively. The taxes are $17,186 and $19,682 for the year 2015 and 2016 respectively.
Compute the operating cash flow for 2015:
Company S | |
Operating cash flow for 2015 | |
Particulars | Amount |
Earnings before interest and taxes | $98,642 |
Add: Depreciation | $57,576 |
$156,218 | |
Less: Taxes | $17,186 |
Operating cash flow | $139,032 |
Hence, the operating cash flow is $139,032.
Compute the operating cash flow for 2016:
Company S | |
Operating cash flow for 2016 | |
Particulars | Amount |
Earnings before interest and taxes | $112,757 |
Add: Depreciation | $65,076 |
$177,833 | |
Less: Taxes | $19,682 |
Operating cash flow | $158,151 |
Hence, the operating cash flow is $158,151.
4)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person J to evaluate the performance of the company. Person J collects the following information about the company:
Particulars | 2015 | 2016 |
Sales | $400,111 | $487,712 |
Cost of goods sold | $203,963 | $257,528 |
Selling and administrative expenses | $40,110 | $52,351 |
Depreciation | $57,576 | $65,076 |
Interest | $12,530 | $14,345 |
Cash | $29,429 | $31,267 |
Accounts receivable | $20,854 | $27,050 |
Inventory | $43,884 | $60,222 |
Net fixed assets | $254,017 | $316,825 |
Accounts payable | $52,015 | $57,708 |
Short-term notes payable | $23,708 | $25,885 |
Long-term debt | $128,218 | $143,971 |
New equity | $0 | $24,192 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person J: Financial analyst
To calculate: The cash flow from assets.
4)

Answer to Problem 1CC
The cash flow from assets for 2016 is $13,765.
Explanation of Solution
Formulae:
Compute the net capital spending:
Company S | |
Net capital spending | |
Particulars | Amount |
Ending net fixed assets | $316,825 |
Less: Beginning net fixed assets | $254,017 |
$62,808 | |
Add: Depreciation | $65,076 |
Net capital spending | $127,884 |
Hence, the net capital spending is $127,884.
Compute the ending net working capital:
Hence, the ending net working capital is $34,946.
Compute the beginning net working capital:
Hence, the beginning net working capital is $18,444.
Compute the change in net working capital:
Hence, the change in net working capital is $16,502.
Compute the cash flow from assets:
The operating cash flow is $158,151. The change in net working capital is $16,502, and the net capital spending is $127,884.
Hence, the cash flow from assets is $13,765.
5)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person J to evaluate the performance of the company. Person J collects the following information about the company:
Particulars | 2015 | 2016 |
Sales | $400,111 | $487,712 |
Cost of goods sold | $203,963 | $257,528 |
Selling and administrative expenses |
$40,110 | $52,351 |
Depreciation | $57,576 | $65,076 |
Interest | $12,530 | $14,345 |
Cash | $29,429 | $31,267 |
Accounts receivable | $20,854 | $27,050 |
Inventory | $43,884 | $60,222 |
Net fixed assets | $254,017 | $316,825 |
Accounts payable | $52,015 | $57,708 |
Short-term notes payable | $23,708 | $25,885 |
Long-term debt | $128,218 | $143,971 |
New equity | $0 | $24,192 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person J: Financial analyst
To calculate: The cash flow to creditors
5)

Answer to Problem 1CC
The cash flow to creditors is ($1,408).
Explanation of Solution
Given information:
Company S had to pay interest expenses amounting to $14,345. The new net borrowings were $15,753
Formula:
Compute the cash flow to creditors:
Hence, the cash flow to creditors is ($1,408).
6)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person J to evaluate the performance of the company. Person J collects the following information about the company:
Particulars | 2015 | 2016 |
Sales | $400,111 | $487,712 |
Cost of goods sold | $203,963 | $257,528 |
Selling and administrative expenses |
$40,110 | $52,351 |
Depreciation | $57,576 | $65,076 |
Interest | $12,530 | $14,345 |
Cash | $29,429 | $31,267 |
Accounts receivable | $20,854 | $27,050 |
Inventory | $43,884 | $60,222 |
Net fixed assets | $254,017 | $316,825 |
Accounts payable | $52,015 | $57,708 |
Short-term notes payable | $23,708 | $25,885 |
Long-term debt | $128,218 | $143,971 |
New equity | $0 | $24,192 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person J: Financial analyst
To calculate: The cash flow to stockholders
6)

Answer to Problem 1CC
The cash flow to stockholders is $15,173.
Explanation of Solution
Given information:
Company S paid dividends amounting to $39,364.8. It issued new equity worth $24,192.
Formula:
Compute the cash flow to stockholders:
Hence, the cash flow to stockholders is $15,173.
To discuss: The cash flows of the company

Explanation of Solution
The earnings of the company were positive. It also had a positive cash flow from operations. The company paid $15,173 to the stockholders. The cash flow to creditors is negative. Hence, it raised $1,408 from creditors. The investment in net working capital was $16,502. It also invested $127,884 in fixed assets.
Want to see more full solutions like this?
Chapter 2 Solutions
Essentials of Corporate Finance (Mcgraw-hill/Irwin Series in Finance, Insurance, and Real Estate)
- Ends Apr 27 Explain why we start with Sales forecasts when we do our financial forecasting. What are the limitations of the Percent of Sales Forecasting method?arrow_forwardDescribe in detail what exactly is the Cash Conversion Cycle, how is it computed and what is the purpose of this calculation (how is it used).arrow_forwardExplain what Interest Rate Parity is, how it is calculated, and why it is important to a company operating internationally.arrow_forward
- Compare and contrast the three core means of adding shareholder wealth; Cash Dividends, Stock Dividends and Stock Splits, and Stock Repurchases. Include the various advantages and disadvantages of each one.arrow_forwardHow to calculate the future value?arrow_forwardhow to caculate the future value?arrow_forward
- what are some of the question can i asek my prinsiple of finance teache?arrow_forwardA critical discussion of the hockey stick model of start-up financing should be presented, supported by recent in-text citations. Provide a detailed explanation of the model. Describe each of the three stages of the hockey stick model of start-up financing, including a detailed characterisation of each stage. The characterisation of each stage should detail the growth, risk, and funding expectations. Present a critical evaluation and an insightful conclu sion.arrow_forwardQuestion Workspace Check My Work New-Project Analysis The president of your company, MorChuck Enterprises, has asked you to evaluate the proposed acquisition of a new chromatograph for the firm's R&D department. The equipment's basic price is $64,000, and it would cost another $18,000 to modify it for special use by your firm. The chromatograph, which falls into the MACRS 3-year class, would be sold after 3 years for $28,400. The MACRS rates for the first three years are 0.3333, 0.4445 and 0.1481. (Ignore the half-year convention for the straight-line method.) Use of the equipment would require an increase in net working capital (spare parts inventory) of $3,000. The machine would have no effect on revenues, but it is expected to save the firm $24,760 per year in before-tax operating costs, mainly labor. The firm's marginal federal-plus-state tax rate is 25%. Cash outflows and negative NPV value, if any, should be indicated by a minus sign. Do not round intermediate…arrow_forward
- Managerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
- Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage Learning



