Sunset Board Case

1402 Words6 Pages
Task 1. In this task we are expected to calculate and analyze the Sunset Board’s cash flows and finally give a conclusion whether or not the director’s expansion plan are feasible. Let’s assume that the value of fixed assets already contains depreciation, i.e. $105 000 and $134 000 are the values of Sunset Board’s Net Fixed assets for 2004 and 2005 respectively. The calculations illustrated on the next pages will refer to the Balance Sheet and Income Statement which follow. Balance Sheet 2004 2005 2004 2005 Assets USD USD Liabilities and Equity USD USD Current Assets Current Liabilities Notes payable 9 800 10 700 Cash 12 165 18 380 Accounts payable 21 500 24 350 Accounts Recievable 8 620 11 182 Total Current Liabilities 31 300 35 050 Inventory 18 140 24 894 Total Current Assets 38 925 54 456 Long-Term Liabilities LT debt 53 000 61 000 Total liabilities 84 300 96 050 Net Fixed Assets 105 000 134 000 Owner's equity New equity 0 10 000 Retained Earnings 59 625 82 406 Total equity 59 625 92 406 Total Assets 143 925 188 456 Total Liab. and Equity 143 925 188 456 Income Statement 2004 2005 USD USD Sales 165 390,0 201 600,0 COGS 84 310,0 106 450,0 Depreciation 23 800,0 26 900,0 Selling and adm. Exp 16 580,0 21 640,0 EBIT 40 700,0 46 610,0 Interest paid 5 180,0 5 930,0 EBT 35 520,0 40 680,0 Taxes 7 104,0 8 136,0 Net income 28 416,0 32 544,0 Dividends paid 8 524,8 9 763,2 Addition to RE 19 891,2 22 780,8 Operating Cash Flow measures the cash flows generated by the firm's main operations. Operating Cash Flow can be determined as follows: Operating Cash Flow= EBIT + Depreciation-Taxes (Ross, Westerfield, Jaffe, 2006). Then, using the figures from the company’s Balance sheet and Income statement we’ll find the Sunset Board’s Operating Cash

More about Sunset Board Case

Open Document