A+ work | Computer Science homework help


Purpose of the Exercise

This case study has three objectives:

1) To demonstrate your skill in building spreadsheets in Excel.

2) To demonstrate your understanding of basic management accounting principles.

3) To facilitate possible future conversations during the recruiting process as a candidate for the

position of Senior Business Consultant.

Although most of our consulting time is spent literally turning the business around by changing

behavior in the workplace, it is imperative to be able to verify, build and discuss simple financial

management reports with Clients on virtually every engagement.  In addition, behavior change,

and key performance indicators must drive financial return.  It is essential to reverse engineer

behavior change goals and these goals must be supported by a clear understanding of solid

financial information.

Instructions for the Exercises

Follow the directions for each exercise carefully.


o Exercises must be built from scratch (no templates) in MS Excel

o Use one MS Excel document, but a separate tab (sheet) for each exercise

o Place your name at the top of each sheet

o Try your best to format each sheet so that it will print on one page

o Include assumptions you have made and explain pertinent choices for each exercise at

the bottom of each sheet.

o Be certain to consider the biographical information in all exercises to help paint a picture of reality.

ABC Company- Biographical Information 

ABC Company is a family owned business which Jonathan started 15 years ago, issuing 900 shares of the 1000 authorized, at a par value of $100 a share. ABC Company is a small manufacturer which produces ladies’ sports apparel. The business has employed as many as 30 people; however, sales have slipped the last three years, according to Jonathan, due to competition in the marketplace, and the economy.

Currently, the business employs 9 people, including Jonathan and his son, Junior, who is the Plant Manager. The business appears to be on pace to produce about the same as last year, $800,000, which is down from their high of about $2,500,000 just four years ago. Jonathan’s family is personally in financial trouble, because Jonathan and Junior aren’t taking home the same salary they used to.  Three years ago, each of them earned $200K per year. At the time of our arrival, Jonathan hadn’t taken any pay for a month, and Junior is being paid at the rate of $50K per year. Jonathan has a few health issues, and wants Junior to take over the business, but can’t afford to hire a new Plant Manager. Morale throughout the company is low,

and productivity is suffering.

ABC Company sold 12,307 units last year. 85% of the sales were in workout leggings.

Remaining sales were from one order of sweatshirts by their oldest customer.

They are behind in payables and past due receivables are at an all time high. Their customer base consists mainly of three local retailers who love working with Jonathan and Junior and have been customers for years.

Vendors are getting tired of being paid late, and their primary fabric vendor has just recently put them on COD. There is a loan on the books from Junior’s mother-in-law for $30,000, with a pay plan of $750 a month, but the Company has missed the last three payments and Junior and his wife are becoming increasingly upset about the embarrassment and problems this is causing in their family life.


Exercise One – Tab One (portrait page format)

Build a standard, simple Income Statement (P&L).  It must show Revenue, Cost of Goods/Direct Costs, and Overhead expenses, along with the standard totals in each section. Include dollar amounts and percentages for each line item. Be careful to choose only P/L appropriate items from the list of “The Numbers” the Client provided.


The Numbers


Accounting Fees     6,000

Accounts Payable   94,300

Accounts Receivable   92,600

Accum Depr – Building   20,000

Accum Depr – Equipment   16,000

Accum Depr – Vehicles     8,000

Advertising     7,500

Additional Paid-in Capital   25,000

Bank Fees     4,450

Building   70,000

Capital Stock   90,000

Cash   36,400

Discounts & Allowances – 21,500

Discounts – Materials    -8,520

Dues & Subscriptions        620

Equipment   30,000

Equipment Maintenance   18,690

Franchise     6,500

Freight Out Expense     5,200

Goodwill   10,000

Income Tax        800

Interest Expense   4,000

Investment in JKL Corporation   9,000


Land   9,250

Marketable Securities      8,000

Material Purchases   292,500

Merchandise Inventory   119,000

Motor Vehicles    20,000

Note Payable (due in 6 months)      7,000

Note Payable (due in 2.5 years)   30,000

Notes Receivable 5,000

Office Supplies 6,000

Payroll – Administrative 44,000

Payroll – Direct Labor 202,210

Payroll – Management 50,000

Payroll – Overtime 13,600

Payroll taxes 15,000

Prepaid Expenses 3,000

Rent 30,000

Repairs & Maintenance 21,250

Retained Earnings 119,750

Revenue 821,500

Revenue Received in Advance 2,000

Sales Commissions 40,000

Selling Supplies 2,250


Exercise Two – Tab Two (landscape page format)

Prepare a Six-Week Cash Flow Forecast taking into account the information directly below, the information from the income statement, and the biographical information. This exercise does not have an exact answer, of course. However, there must be positive cash flow each week, and your choices must be reasonable and realistic. You must also show improvements because you are there to improve the business.

AR, AP, and other payments due.


Beginning Checking Account Balance    $ 7,000

Average Weekly Sales for the last 3 months   $ 6,000

A/R Current        $23,600

A/R 30 days        $20,000

A/R 60 days        $12,000

A/R 90 days        $18,000

A/R over 90        $24,000

Payroll is every other week      $11,916

Payroll Taxes (due on 15th of every month)   $ 1,250

Page 5 of 5


A/P Current        $30,000

A/P 30 days        $33,000

A/P 60 days        $15,000

A/P 90 days        $ 6,200

A/P over 90        $9,100

Truck Lease (due on 13th of every month)   $ 550

Payment on Building (due 1st of every month)   $ 2,500

Equipment Loan (due 22nd of every month)   $ 1,350

Accountant Fee (due 1st of every month)   $ 1,200

Telephone average (due 20th of every month)   $   650

Utilities average (due 4th of every month)   $   850

Mother-in-Law loan payback (due 5th of every month)  $   750


Exercise Three – Tab Three (portrait page format)

Based on all of the information provided within this case study, please answer the following


1. What are the first 3 things you would address in Sales at ABC Company? Why?

2. What are the first 3 things you would address in Operations? Why?

3. What are the first things you would address in Finance? Why?



Exercise Four – Tab Four (portrait page format)

The following items may require some research on your part. Please utilize information on the internet, books, or other publications/resources to briefly answer the following:


1. How might the concept of the Theory of Constraints (Goldratt) apply to turnaround

consulting for ABC Company and Clients like them?

2. Provide 2-3 each of leading metrics (KPIs) for Sales, Ops and Finance for ABC Company

3. What lagging metrics will you measure?

4. How would you use the “I” and the “N” of the SPIN Selling concept as a means of

discovery when speaking to Clients and their employees of ABC Company?



Paper Writing Center
Calculate your paper price
Pages (550 words)
Approximate price: -

Why Work with Us

Top Quality and Well-Researched Papers

We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.

Professional and Experienced Academic Writers

We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.

Free Unlimited Revisions

If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.

Prompt Delivery and 100% Money-Back-Guarantee

All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.

Original & Confidential

We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.

24/7 Customer Support

Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.

Try it now!

Calculate the price of your order

Total price:

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.


Essay Writing Service

No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.


Admission Essays & Business Writing Help

An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.


Editing Support

Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.


Revision Support

If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.