Our Services

Get 15% Discount on your First Order

[rank_math_breadcrumb]

Budget Analysis

See attachments, needs to be done in Excel and PPTX

1. Needs to be done in Word and PowerPoint

2. Incremental Analysis and Break-Even Analysis needs to done only


Scenario:
  Your team has been hired to provide financial analysis for a start-up company, Bobble in Style, which produces customized bobble heads. The bobble heads are made out of less rigid materials and are more true to life than those of competitors. The company inventors, Mr. and Mrs. Lee, are going to pitch their idea to Shark Tank in a few months, but first they need to have a better understanding of the business financials. The Lee’s are already creating and selling their product from their home-based office and work area. They know what costs are involved with making the bobble heads on a small scale, but they don’t have an understanding of financial figures beyond basic costs. They need you to make sense of various financial figures for them. 


The Project:
  There are several financial analysis tasks involved with this project, which are outlined below (#1-8). Once you have worked through each task, you will need to produce a PowerPoint presentation to introduce and highlight your findings. Your PowerPoint presentation should include a title slide, an executive summary slide(s), subsequent slides that illustrate your findings, any additional recommendations that you would like to make, and a conclusion slide. The PowerPoint presentation should be approximately 15-25 slides in length. Include notes in the presentation as needed.  You will also need to create a written executive summary (one page in length). Your final submission will include the PowerPoint presentation, the executive summary, and an Excel file with relevant calculations. The specific financial analysis tasks and related information are listed below (#1-8).

1. 
Financial Statements:  Develop an Income Statement for 20XX, Cash Flow Statement for 20XX, and Balance Sheet 
as of the end of 20XX based on the data provided below for year 20XX. All sales are collected when the sale is made and all expenses are paid when the expense is incurred. Explain the purpose of each financial statement.

a. Income Statement Data for 20XX:

• Units produced and sold = 420

• Sales ($80 per unit selling price) = $33600

• Cost of goods sold ($30 per unit, all variable costs) = $12600

• Labor = $0 (Mr. and Mr. Lee were the only ones working and did not pay themselves)

• Advertising fees =$2000

• Bank fees = $150

• Phone/internet = $1200

• Shipping ($3 per unit) = $1260

• Utilities = $900

• Office supplies = $800

• Interest expense on note payable = $350

• Depreciation expense (straight line) = $800

• Income tax rate = 26 %

b. Other Financial Data for 20XX:

• Proceeds from sale of equipment = $3000.  The equipment originally cost $1000 and had accumulated depreciation of $200.

• Purchase of equipment = $1600 (The machine is purchased on the last day of 20XX so no depreciation expense is recorded.)

• Repayment of note payable = $5000

• Consider any data relevant from the income statement.

c. Balance Sheet Data for 
Beginning of 20XX:

• Cash and cash equivalents = $10000

• Accounts receivable = $0 (Cash is received at time of sale)

• Raw materials inventory = $10500

• Equipment = $5000 (This includes the $1000 cost of the equipment sold in 20XX).

• Accumulated depreciation = $1,000 (This includes the accumulated depreciation of 200 for the equipment sold in 20XX.

• Accounts payable = $0 (Cash is paid at the time of purchase.)

• Note payable = $5000 (This is the note payable which is repaid in 20XX)

• Common stock = $15000

• Retained earnings = $4500

 

2. 
Financial Ratios:  Calculate the following financial ratios and explain the meaning of the results.

a. Net Profit Margin

b. Quick Ratio

c. Debt-to-Equity Ratio

3. 
Cost Classification:  The Lee’s have provided you with the following costs and relevant information that are assumed for year 20XY. 

A. Classify each of the costs (a. through j.) below under C. as a variable cost or a fixed cost. 

B. Explain the importance of distinguishing between variable and fixed costs.  

C. Prepare a budgeted income statement, assuming 600 units to be produced and sold, a per unit selling price of $85, an income tax rate of 28% and the following information. 

a. Cost of goods sold of $35 per unit

b. Labor = $400/month

• One part-time employee will be hired to take care of packaging and shipping. This employee will be paid $10 per hour. He or she is estimated to work 40 hours total per month.

c. Advertising fees = $3,000

d. Bank fees = $200

e. Phone/internet =  $150 per month

f. Shipping = $3 per unit

g. Utilities = $100 per month

h. Office Supplies = $900

i. Conference Exhibitor Fee = $3000

j. Travel Expenses for Conference (e.g. airfare, meals, taxi) = $1200

4. 
Net Present Value:  The Lees are considering adding a new piece of equipment that will speed up the process of building the bobble heads. The cost of the piece of equipment is $52000. It is expected that the new piece of equipment will lead to cash flows of $17000, $23000, and $30000 over the next 3 years. If the appropriate discount rate is 8%, what is the NPV of this investment? Explain the findings. 

5. 
Budget Preparation:  The Lees believe that production and sales could double after being on Shark Tank which is scheduled in December of 20XY. They want to be prepared for this. Based on the budgeted income statement calculated above for 20XY, create a new budgeted income for 20XZ assuming that the production and sales is double the level of 20XY.

6. 
Incremental Analysis:  If production does increase dramatically after their presentation on Shark Tank, the Lees will need more space for production. They have two options. Option 1 is to rent out a spacious warehouse nearby. If they pursue this option, there rent will be $2400 per month and utilities are estimated to cost an additional $350 per month. Their second option, Option 2, is to rent a smaller storefront space that is also nearby. The storefront rent is $1950 per month. However, utilities will likely only cost an additional $250 per month. They want to compare their options over one year’s time (since each rental contract is a 1 year commitment). What is the incremental analysis if the Lees choose Option 1 over Option 2? 

7. 
Break-Even Analysis:  You have been asked to calculate how many units need to be sold to break even, based on the costs provided in task #3. Assume that only one conference will be attended and the estimated expenses associated with this conference are on target. Use the information in task #3 except 
do not consider taxes.)

8. 
Contribution Margin:  Based on the Break-Even Analysis just performed, what is the contribution margin per unit and the total contribution margin?

 

Share This Post

Email
WhatsApp
Facebook
Twitter
LinkedIn
Pinterest
Reddit

Order a Similar Paper and get 15% Discount on your First Order

Related Questions

Week 4-Discussion 1

   How Do You Follow an Unadmirable Leader In the workplace, we often are confronted with the reality that our leader possesses qualities or traits that we don’t admire. These can be simply annoying habits or quirks, or they may be styles, traits, or approaches that fundamentally deviate from our

PPT

 Develop a PowerPoint presentation answering the assigned Chapter assignment. Your PowerPoint will be reviewed by your colleagues who will add comments and add to the conversation.   Answer the following questions for each chapter: Chapter 6 Questions What is motivation? What is the role of motivation in marketing? How do culture

It is about WALMART

Here you have the instructions : You will use Walmart for this paper to primarily analyze the financial health of the company. I am giving you the freedom to choose your own company for this analysis. I will choose the groups, and I will notify the students to which group

week 7 discussion

  Purpose  Scaling a venture and ensuring its sustainability requires strategic thinking, financial planning, and collaboration. In this discussion, you will revisit the collaborative brainstorming process introduced in Unit 3 as part of the design thinking methodology. By returning to a collaborative space, you will refine your scaling, sustainability, and

JIT/MRP/ and synchronized manufacturing

   Compare and contrast JIT, MRP, and synchronized manufacturing, stating their main features, such as where each is or might be used, amounts of raw materials and work-in-process inventories, production lead times and cycle times, and methods for control.

motors

please see attachment MOTORS AND MORE INC You are hired as the HR director for the fictitious Motors and More, Inc. This business-to- business sales company manufactures small motors and accessories for industrial and home products. The industry is highly competitive and the company follows a prospector strategy. A prospector

Measuring Performance

 Select one of the following options for your discussion post this week. Option 1: There is an adage in business that says, “You get what you measure.” This suggests that we must carefully monitor performance-tracking metrics if we want to improve business results like increasing productivity, mitigating costs, or improving

Problem/Solution Business Reports and Presentations

formal problem/solution report that addresses an actual issue, your evaluation of the problem, and a formal recommendation for action.  Topics might be related to the challenges of social media sites, global warming, marketing to younger audiences, cell phone use while driving, credit card debt, parking on campus, mental health awareness,

Preparing Department Budget Presentation for Senior Staff

  The objective of this project is to prepare a comprehensive and insightful presentation for the senior staff on how to prepare their department budgets effectively. This presentation will serve as a guide for each department, ensuring alignment with organizational goals and financial strategy while addressing the specific needs of

Google

  For this assignment, choose a scholarly critical article from one of the SCTC Library databases, or Google Scholar that makes a clear argument about any one of the stories you’ve read for class so far. The article you choose must provide more than basic biographical information and plot summary alone- it

Business & Finance Assignment IV

TOMORROW!!!! If you can’t do it I’ll find somebody else. I NEED THIS DONE BY NOON ET TOMORROW ASAP!!! Directions AND Attachments for the POWERPOINT are in the attachment section!!!

Business

 Project Management Plan  Complete the Project Management Plan template, including the Executive Summary, Risk Management Plan, Project Quality Plan, and Project Close and Lessons Learned components. 

Leadership Research Project

Leadership Research Project Attached Files: ·  Leadership Research Project.docx  (38.249 KB) Examine a famous leader applying concepts and theories explored in this course. Follow this outline: PART 1: INTRODUCTION 1)           Open your essay with an introduction section describing the selected leader.  2)           Summarize the leadership theory that you will be

Music 4

Music Appreciation Name_____________________________ Exam # 4 1) During the first half of the 20th century, music was a powerful medium that reflected on the tragedies of war. As a result, music during this period turned into a more introspected, chaotic, and often, even unenjoyable. Please, mention some of the most

Business Finance – Management Unit 9 Assignment Template.

GB601 Capstone Unit 9 Assignment Template – Teamwork As your company grows, you as a leadership team need to determine your path of growth and what resources you will need to support your growth plans. “To ensure your company’s success into the future, you should know where your business currently