Wk 6 – Managerial Analysis [due Tue]
Top of Form
Bottom of Form
Week 6 Assignment Content
Top of Form
Purpose of Assignment
This comprehensive case requires students to evaluate a static budget and prepare flexible budgets to meet managerial needs. Students are required to calculate and analyze variances and discuss how variances are critical to managerial decision making.
Resources
o Managerial Analysis Grading Guide
o Green Pastures Static Budget Income Statement
o Generally Accepted Accounting Principles (GAAP), U.S. Securities and Exchange Committee (SEC)
o Tutorial help on Excel®and Word functions can be found on the Microsoft Office website. There are also additional tutorials via the web offering support for Office products.
Assignment Steps
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 expenses formerly paid by clients such as veterinary and blacksmith fees.
The budget report for 2017 is presented as an attachment. As shown, the static income statement budget for the year is based on an expected 21,900 boarding days at $25 per mare. The variable expenses per mare per day were budgeted: feed $5, veterinary fees $3, blacksmith fees $0.25, and supplies $0.55.All other budgeted expenses were either semifixed or fixed.
During the year, management decided not to replace a worker who quit in March, but it did issue a new advertising brochure and did more entertaining of clients.
Developa 700-to 1050-word examination of the financial statements and include the following based on the static budget report:
o What was the primary cause(s) of the loss in net income?
o Did management do a good, average, or poor job of controlling expenses?
o Were management's decisions to stay competitive sound?
o Prepare a flexible budget report for the year.
o Based on the flexible budget report:
o What was the primary cause(s) of the loss in net income?
o Did management do a good, average, or poor job of controlling expenses?
o Were management's decisions to stay competitive sound?
o What course of action do you recommend for the management of Green Pastures?
Showyour work in Microsoft Word or Excel.
Completecalculations/computations using Microsoft Word or Excel.
Submit your assignment.
Green Pastures
Static Budget Income Statement
For the Year Ended December 31, 2017
Actual Master Budget Difference
Number of Mares XXXXXXXXXXU
Number of Boarding Days 19,000 21,900 2,900 U
Sales $380,000 $547,500 $167,500 U
Less: Variable Expenses
Feed 104, XXXXXXXXXX,500 5,110 F
Veterinary Fees 58,838 65,700 6,862 F
Blacksmith Fees 4,984 5, XXXXXXXXXXF
Supplies 10,178 12,045 1,867 F
Total Variable Expenses 178, XXXXXXXXXX,720 14,330 F
Contribution Margin 201, XXXXXXXXXX, XXXXXXXXXX,170 U
Less: Fixed Expenses
Depreciation 40,000 40,000 -0-
Insurance 11,000 11,000 -0-
Utilities 12,000 14,000 2,000 F
Repairs and Maintenance 10, XXXXXXXXXX,000 1,000 F
Labor 88,000 95,000 7,000 F
Advertisement 12,000 8,000 4,000 U
Entertainment 7,000 5,000 2,000 U
Total Fixed Expenses 180, XXXXXXXXXX,000 4,000 F
Net Income $21,610 $170,780 $149,170 U
Individual Assignment: Managerial Analysis
Purpose of Assignment
This comprehensive case requires students to evaluate a static budget and prepare flexible budgets to meet managerial needs. Students are required to calculate and analyze variances and discuss how variances are critical to managerial decision making.
Resources Required
Generally Accepted Accounting Principles (GAAP)
U.S. Securities and Exchange Committee (SEC)
Tutorial help on Excel® and Word functions can be found on the Microsoft® Office website. There are also additional tutorials via the web offering support for Office products.
Green Pastures Static Budget Income Statement
Grading Guide
| Content | Met | Partially Met | Not Met | Comments: |
| Based on the static budget report answered the following questions: o What was the primary cause(s) of the loss in net income? o Did management do a good, average, or poor job of controlling expenses? o Were management’s decisions to stay competitive sound? | | | | |
| Prepared a flexible budget report for the year. | | | | |
| Based on the flexible budget report, answered the following questions: o What was the primary cause(s) of the loss in net income? o Did management do a good, average, or poor job of controlling expenses? o Were management’s decisions to stay competitive sound? | | | | |
| Answered the following question: · What course of action does student recommend for the management of Green Pastures? | | | | |
| Showed work in Microsoft® Word or Excel®. Completed calculations/computations using Microsoft® Word or Excel®. | | | | |
| The examination is a minimum 700-to 1050- words in length. | | | | |
| | | Total Available | Total Earned | |
| | | 105 | #/105 | |
| Writing Guidelines | Met | Partially Met | Not Met | Comments: |
| The paper—including tables and graphs, headings, title page, and reference page—is consistent with APA formatting guidelines and meets course-level requirements. | | | | |
| Intellectual property is recognized with in-text citations and a reference page. | | | | |
| Paragraph and sentence transitions are present, logical, and maintain the flow throughout the paper. | | | | |
| Sentences are complete, clear, and concise. | | | | |
| Rules of grammar and usage are followed including spelling and punctuation. | | | | |
| | | Total Available | Total Earned | |
| | | 45 | #/45 | |
| Assignment Total | # | 150 | #/150 | |
| Additional comments: |