Exam 1 Development Part B BIA 3621 Introduction To Business

Exam 1 Development Part B Bia 3621 Introduction To Business Analy

The scenario involves Java Beans Coffee Shop, which operates 156 locations across certain regions of the United States. The company is currently operating at a deficit but has experienced steady growth, with plans to expand by approximately 48 stores annually over the next five years. The objective is to project the company's annual profitability over this period, assuming recent performance metrics remain constant and growth plans are executed as projected.

Key financial figures from the past year include revenue of $85,644,000, with a same-store sales growth rate of 4.5% annually. The cost of goods sold (COGS) accounted for 48% of revenue, amounting to $41,115,000. Fixed operating costs for the existing stores totaled $33,540,000, averaging $215,000 per store annually. Corporate costs for management and administrative functions were $24,450,000, expected to remain stable over the next five years. Using this data, the task is to model projections for revenues, costs, and profits for each of the upcoming five years, including visual representations through graphs.

Paper For Above instruction

To accurately forecast the financial trajectory of Java Beans Coffee Shop over the next five years, a comprehensive financial model must be developed. This model will incorporate anticipated expansion, same-store sales growth, gross margin calculation, fixed and variable costs, and ultimately, profitability analysis. Building this projection requires careful formulation and logical referencing in a spreadsheet environment, such as Excel, to allow for dynamic updates and scenario analysis.

The cornerstone of the model involves calculating the number of stores each year, influenced by the annual growth rate of stores (C6). Beginning with the current number of locations (C14), formulas should add an additional 48 stores annually, using absolute referencing for consistency across projections. This approach ensures that as the model updates, subsequent years automatically reflect the cumulative expansion — a critical aspect for long-term planning.

Next, the model must estimate the average sales per location based on last year's figures, adjusted annually by the same-store sales growth rate (C7). The initial figure, located in C15, should be computed as total revenue divided by total stores, and then increased by the specified growth rate for each subsequent year. Formulas need to be crafted with absolute referencing to lock in the growth rate parameter while allowing for dynamic calculation of the new averages each year.

Revenue projections follow logically from multiplying the number of stores by the average sales per store for each year, stored in row 17 starting at D17. Variability in costs necessitates calculating the COGS as a percentage of revenue (C8), which implies multiplying the projected revenue by this percentage, with absolute referencing to anchor the parameter cell. Gross margin, a key profitability indicator, is then derived as revenue minus COGS for each year.

Operational costs include fixed costs at the location level and corporate fixed costs. The former is based on multiplying the number of stores by the per-store fixed cost (D9), while the latter remains constant throughout, referencing cell C22. Summing these fixed costs yields total fixed costs, which are then deducted from gross margin to determine the profit for each year.

Finally, a 5-year total column summarizes all projected revenues and profits from years 1 to 5, providing a consolidated view of the company's growth trajectory. The entire model should be meticulously documented with formulae that utilize absolute referencing where parameters are fixed, ensuring that the spreadsheet accurately reflects the projected financial landscape of Java Beans Coffee Shop. Graphical representations such as bar or line charts should display trends in revenue, costs, and profits over the five-year horizon, offering visual insights into growth and potential challenges.

References

• Garrison, R. H., Noreen, E. W., & Brewer, P. C. (2021). Managerial Accounting (9th ed.). McGraw-Hill Education.
• Higgins, R. C. (2018). Analysis for Financial Management (11th ed.). McGraw-Hill Education.
• Shim, J. K., & Siegel, J. G. (2012). Financial Management for Decision Makers. Barrons Educational Series.
• Bailey, J. V., & Ermer, M. J. (2010). Introduction to Business Analytics. Pearson Education.
• Libby, T., Libby, R., & Short, D. G. (2019). Financial Accounting (10th ed.). McGraw-Hill Education.
• Ross, S. A., Westerfield, R. W., & Jaffe, J. (2021). Corporate Finance (13th ed.). McGraw-Hill Education.
• Brigham, E. F., & Houston, J. F. (2019). Fundamentals of Financial Management (15th ed.). Cengage Learning.
• Harper, P., & McLeod, A. (2017). Business Mathematics and Statistics. Oxford University Press.
• Kaplan, R. S., & Norton, D. P. (1996). The Balanced Scorecard: Translating Strategy into Action. Harvard Business Review Press.
• Schiff, M., & Baer, J. (2022). Building a Financial Model: Strategies and Techniques. Wiley.