Question

In: Finance

Sunset Boards is a small company that manufactures and sells surfboards in Malibu. Tad Marks, the...

Sunset Boards is a small company that manufactures and sells surfboards in Malibu. Tad Marks, the 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 provided by Tad and his friends and family. Because the initial 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 surfers, sales have picked up recently, and Tad is considering a major expansion. His plans include opening another surfboard store in Hawaii, as well as supplying his “sticks” (surfer lingo for boards) to other sellers.

Tad’s expansion plans require a significant investment, which he plans to finance with a combination of additional funds from outsiders plus some money borrowed 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 Christina Wolfe to evaluate the performance of the company over the past year.

After rooting through old bank statements, sales receipts, tax returns, and other records, Christina has assembled the following information:

2017

2018

Cost of goods sold

$ 255,605

$ 322,742

Cash

36,884

55,725

Depreciation

72,158

81,559

Interest expense

15,687

17,980

Selling and administrative expenses

50,268

65,610

Accounts payable

26,186

44,318

Net fixed assets

318,345

387,855

Sales (Revenue)

501,441

611,224

Accounts receivable

26,136

33,901

Notes payable

29,712

32,441

Long-term debt

160,689

175,340

Inventory

50,318

67,674

New equity

0

19,500

Sunset Boards currently pays out 40 percent of net income as dividends to Tad and the other original investors, and it has a 21 percent tax rate. You are Christina’s assistant, and she has asked you to prepare the following:

  1. An income statement for 2017 and 2018.

  2. A balance sheet for 2017 and 2018. (HINT: remember than both sides must balance...force equity to be what it needs to be in order to make this happen...it is the "plug" variable.)

  3. Operating cash flow for each year.

  4. Cash flow from assets for 2018.

  5. Cash flow to creditors for 2018.

  6. Cash flow to stockholders for 2018.

Solutions

Expert Solution


Related Solutions

CASH FLOWS AND FINANCIAL STATEMENTS AT SUNSET BOARDS, INC. Sunset Boards is a small company that...
CASH FLOWS AND FINANCIAL STATEMENTS AT SUNSET BOARDS, INC. Sunset Boards is a small company that manufactures and sells surfboards in Malibu. Tad Marks, the 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 provided by Tad and his friends and family. Because the initial investment was relatively...
Brisonic is a British company that manufactures electric switch boards. The company manufactures and sells switch...
Brisonic is a British company that manufactures electric switch boards. The company manufactures and sells switch boards in Australia, Japan, USA, China and Israel. As countries can have different requirements for switch boards to fit the electric plugs, each manufacturing subsidiary only manufactures products for the local market. Based on this information, you are required to answer the following two questions: What is the appropriate organizational structure for Brisonic? Explain your answer and provide a structure figure. Which staffing philosophy...
New Dawn pharma is considering the acquisition of a small biotech company—Sunset Pharmaceuticals. Sunset is developing...
New Dawn pharma is considering the acquisition of a small biotech company—Sunset Pharmaceuticals. Sunset is developing a new drug that, if successful, would revolutionize the treatment of pancreatic and/or liver cancer. Sunset is about to start Phase I of the clinical testing for the new drug. New Dawn estimates that if they acquired Sunset the costs associated with Phase I testing would be around $60 million. They believe the probability of successful Phase I testing is 30%. Phase 2 testing...
New Dawn pharma is considering the acquisition of a small biotech company—Sunset Pharmaceuticals. Sunset is developing...
New Dawn pharma is considering the acquisition of a small biotech company—Sunset Pharmaceuticals. Sunset is developing a new drug that, if successful, would revolutionize the treatment of pancreatic and/or liver cancer. Sunset is about to start Phase I of the clinical testing for the new drug. New Dawn estimates that if they acquired Sunset the costs associated with Phase I testing would be around $60 million. They believe the probability of successful Phase I testing is 30%. Phase 2 testing...
New Dawn pharma is considering the acquisition of a small biotech company—Sunset Pharmaceuticals. Sunset is developing...
New Dawn pharma is considering the acquisition of a small biotech company—Sunset Pharmaceuticals. Sunset is developing a new drug that, if successful, would revolutionize the treatment of pancreatic and/or liver cancer. Sunset is about to start Phase I of the clinical testing for the new drug. New Dawn estimates that if they acquired Sunset the costs associated with Phase I testing would be around $60 million. They believe the probability of successful Phase I testing is 30%. Phase 2 testing...
Territory and Product Profitability Analysis Coast to Coast Surfboards Inc. manufactures and sells two styles of...
Territory and Product Profitability Analysis Coast to Coast Surfboards Inc. manufactures and sells two styles of surfboards, Atlantic Wave and Pacific Pounder. These surfboards are sold in two regions, East Coast and West Coast. Information about the two surfboards is as follows: Atlantic Waves Pacific Pounder Sales price $200 $120 Variable cost of goods sold per unit 150 90 Manufacturing margin per unit $50 $30 Variable selling expense per unit 34 16 Contribution margin per unit $16 $14 The sales...
Territory and Product Profitability Analysis Coast to Coast Surfboards Inc. manufactures and sells two styles of...
Territory and Product Profitability Analysis Coast to Coast Surfboards Inc. manufactures and sells two styles of surfboards, Atlantic Wave and Pacific Pounder. These surfboards are sold in two regions, East Coast and West Coast. Information about the two surfboards is as follows: Atlantic Wave Pacific Pounder Sales price $223 $158 Variable cost of goods sold per unit 88 88 Manufacturing margin per unit $135 $70 Variable selling expense per unit 120 60 Contribution margin per unit $15 $10 The sales...
Territory and Product Profitability Analysis Coast to Coast Surfboards Inc. manufactures and sells two styles of...
Territory and Product Profitability Analysis Coast to Coast Surfboards Inc. manufactures and sells two styles of surfboards, Atlantic Wave and Pacific Pounder. These surfboards are sold in two regions, East Coast and West Coast. Information about the two surfboards is as follows: Atlantic Wave Pacific Pounder Sales price $350 $300 Variable cost of goods sold per unit (130) (138) Manufacturing margin per unit $220 $162 Variable selling expense per unit (157) (84) Contribution margin per unit $63 $78 The sales...
Territory and Product Profitability Analysis Coast to Coast Surfboards Inc. manufactures and sells two styles of...
Territory and Product Profitability Analysis Coast to Coast Surfboards Inc. manufactures and sells two styles of surfboards, Atlantic Wave and Pacific Pounder. These surfboards are sold in two regions, East Coast and West Coast. Information about the two surfboards is as follows: Atlantic Wave Pacific Pounder Sales price $300 $250 Variable cost of goods sold per unit (111) (123) Manufacturing margin per unit $189 $127 Variable selling expense per unit (135) (57) Contribution margin per unit $54 $70 The sales...
Territory and Product Profitability Analysis Coast to Coast Surfboards Inc. manufactures and sells two styles of...
Territory and Product Profitability Analysis Coast to Coast Surfboards Inc. manufactures and sells two styles of surfboards, Atlantic Wave and Pacific Pounder. These surfboards are sold in two regions, East Coast and West Coast. Information about the two surfboards is as follows: Atlantic Wave Pacific Pounder Sales price $300 $200 Variable cost of goods sold per unit 111 98 Manufacturing margin per unit $189 $102 Variable selling expense per unit 117 62 Contribution margin per unit $72 $40 The sales...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT