Question

In: Accounting

Based on the following scenario and numbers, could you please solve the following: Budget Preparation: The...

Based on the following scenario and numbers, could you please solve the following:

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.

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.

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.

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 %

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.

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

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

Net Profit Margin

Quick Ratio

Debt-to-Equity Ratio

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.

Cost of goods sold of $35 per unit

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.

Advertising fees = $3,000

Bank fees = $200

Phone/internet = $150 per month

Shipping = $3 per unit

Utilities = $100 per month

Office Supplies = $900

Conference Exhibitor Fee = $3000

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

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 $42000. It is expected that the new piece of equipment will lead to cash flows of $17000, $29000, and $40000 over the next 3 years. If the appropriate discount rate is 12%, what is the NPV of this investment? Explain the findings.

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.

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 $1200 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 $1350 per month. However, utilities will likely only cost an additional $150 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?

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.)

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

Solutions

Expert Solution

Solution

The sales

33600

The cogs

12600

The profit

21000

The adv

2000

The bank fee

150

The phone

1200

The shipping

1260

The utilities

900

The office supplies

800

The dep

800

The EBIT

13890

The int expense

350

The EBT

13540

The income tax26%

3520.4

The Net profit

10019.6

The Net profit margin

29.82%

They Net profit is 29% of sales, meaning after all expenses are deleted from sales the  company is left with 29% of sales.

The net income

10019.6

The dep

800

The proceeds from sale of equipment

2000

The purchase of equipment

1600

The change in acc payable

5000

The cash flow from operating activities

16219.6

The sale of assets

3000

The purchase of assets

1600

The cash flow from financing activities

1400

The Change in cash

17619.6

The assets

liabilities

The cash and cash eq

27619.6

common stock

15000

The inventory

10500

retained earnings

4500

The equipment

5000

debt

24619.6

The accumulated dep

1000

Total

44119.6

Total

44119.6

Debt/ equity= 1.64

The company uses debt more than equity as a way of financing its operations


Related Solutions

Based on the following scenario and numbers, could you please solve the following: Net Present Value:...
Based on the following scenario and numbers, could you please solve the following: 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 $42000. It is expected that the new piece of equipment will lead to cash flows of $17000, $29000, and $40000 over the next 3 years. If the appropriate discount rate is 12%, what is the...
Based on the following scenario and numbers, could you create a Cash Flow Statement? Scenario: Your...
Based on the following scenario and numbers, could you create a Cash Flow Statement? 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...
You are given the following questions, but not required to solve them for numbers. Instead, please...
You are given the following questions, but not required to solve them for numbers. Instead, please read them carefully and follow the instructions to complete each requirement. 1) Stoneycreek golf course is planning for the coming season. Investors would like to earn a 12% return on the company's $40 million of assets. The company primarily incurs fixed costs to groom the greens and fairways. Fixed costs are projected to be $20 million for the golfing season. About 500,000 golfers are...
Probability and Statistics Could you please solve the following questions with specifying the answers A. If...
Probability and Statistics Could you please solve the following questions with specifying the answers A. If you win $100 for rolling a 12, win $10 for rolling a number less than 6, and lose $4 for rolling anything else, what are your expected winnings per play? a. $1.94          b. $4.72         c. $2.78         d. -$.68 B. A committee of 7 is be selected from a group of 22 people. How many such committees are possible? a. 22,254      b. 319,770      c, 170,544     d. 101,458 C. A woman plans...
I need assistance in preparing a flexible budget based on the following scenario and information. Scenario:...
I need assistance in preparing a flexible budget based on the following scenario and information. Scenario: Green Pastures is a 400-acre farm on the outskirts of the Kentucky Bluegrass, specializing in the boarding of broodmares and their foals. A recent economic downturn in the thoroughbred industry has led to a decline in breeding activities, and it has made the boarding business extremely competitive. To meet the competition, Green Pastures planned in 2017 to entertain clients, advertise more extensively, and absorb...
Probability and Statistics Could you please solve the following questions with specifying the answers A. What...
Probability and Statistics Could you please solve the following questions with specifying the answers A. What is the probability of getting a sum of exactly 11 when rolling a pair of dice given that the sum is at least 9 4/36        b. 2/10        c. 9/36        d. 4/9 B. Scores on a test are normally distributed with a mean of 520 and a standard deviation of 50. George scores 622 on the test. He was in which percentile approximately? 84th percentile      b. 98th percentile   c....
Probability and Statistics Could you please solve the following questions with specifying the answers A. When...
Probability and Statistics Could you please solve the following questions with specifying the answers A. When finding confidence intervals, the interval is smaller if a.sample size and standard deviation are bigger b.sample size and standard deviation are smaller c.sample size is bigger, but the standard deviation is smaller d.sample size is smaller, but standard deviation is bigger.     B. If the birth weights of the babies born annually in a hospital is Normal with a mean of 5 pounds 10 ounces...
Probability and Statistics Could you please solve the following questions with specifying the answers A. What...
Probability and Statistics Could you please solve the following questions with specifying the answers A. What is the probability that z, the standard normal distribution, is less than 1.75 standard deviations below the mean of zero? a. 5%      b. 4%      c. 6%      d. 7.4% B. If two random samples of the heights of adult males in New York are taken, one of 400, the other of 900 people, which one would likely have the larger range from shortest to tallest? a. the 400...
Probability and Statistics Could you please solve the following questions with specifying the answers A. Thirty-nine...
Probability and Statistics Could you please solve the following questions with specifying the answers A. Thirty-nine percent of the houses in a certain neighborhood read the New Yorker, 43 percent read the Philadelphia Inquirer, and 9 percent read both. What percent read at least one of these publications? a. 64%        b. 79%         c. 82%            d. 73% B. What is the probability of getting at least one 10 in twenty rolls of a pair of dice? a. (33/36)20         b. 1-(3/36)20        c.  1- (33/36)20       d. 1-20(33/36)            C....
Could you please solve 8.31 d Discrete signal processing oppenheim
Could you please solve 8.31 d Discrete signal processing oppenheim
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT