Sales Lookup Table For Sales Product Selling Price And Quant

Saleslookup Table Salesproductselling Priceqty Soldpink Bubblegum Cott

Prepare a comprehensive financial analysis for Cotton Concatenations Inc., including the sales worksheet, cost calculations for materials using lookup functions, total direct labor, classification of other costs, and the preparation of an income statement following the correct flow of inventoriable costs, utilizing VLOOKUP and SUMIFS functions as specified.

Paper For Above instruction

Cotton Concatenations Inc. operates within the niche market of selling cotton candy at Citizens Bank Park, providing fluffy, flavored sugar confections that cater to a large seasonal demand. During the 2019 baseball season, the company projected sales of 38,000 pink bubblegum cone units and 43,500 blue raspberry cone units, both at a sale price of $3.50 each. To analyze profitability and operational efficiency, a detailed financial analysis incorporating sales data, cost of materials, direct labor, and other expenses is essential, especially considering the data's complexity and the use of advanced Excel functions such as VLOOKUP and SUMIFS.

First, constructing an accurate sales worksheet requires compiling all sales transactions and totals for each product. This involves calculating total revenue by multiplying the quantity sold by the unit price for both pink and blue cotton candy cones. Both sales data and associated revenue need to be scrutinized for accuracy, with details like the number of cones sold, unit prices, and total sales volume meticulously recorded. Furthermore, it is critical to analyze this sales data in conjunction with the cost of goods sold to determine gross profit margins, which serve as a measure of the core profitability of cotton candy sales.

Next, the analysis of direct materials costs involves multiple steps. The company purchases various raw materials such as flavored floss sugar concentrate, granulated sugar, paper cones, and polymer plastic bags at different times during the season. The costs for these materials per pound or per case are known and recorded on lookup tables. To precisely calculate the costs associated with beginning inventory, purchases, and ending inventory, Excel’s VLOOKUP function becomes essential. By referencing the input data against lookup tables, the costs for each material are accurately derived, supporting the calculation of cost of goods sold (COGS).

Specifically, the calculation process entails:

- Using VLOOKUP to determine the per-unit costs from the lookup tables.

- Applying SUMIFS functions to aggregate the beginning inventory, purchase quantities, and ending inventory per material, considering specific dates and amounts.

- Computing the direct materials used by subtracting ending inventory from the sum of beginning inventory and purchases, thus providing an accurate figure for materials consumed in production.

In addition, total direct labor cost must be consolidated from detailed payroll data. All labor costs paid to cooks, salespeople, servers, and other staff involved in the process should be summed up, adjusting for the pay schedule and labor hours worked. This total delivers the labor expense directly attributable to production and sales activities, allowing for proper classification and inclusion in the cost flow.

Furthermore, other operational costs require careful classification into product costs and period costs. This includes expenses such as workers’ compensation, machine depreciation, maintenance, marketing, and administrative costs. Using the provided tick boxes and classification criteria, each cost should be labeled accordingly, with subsequent summarization via SUMIFS functions to reflect total product and period costs.

Integrating these figures into the main 'Lookup Table' worksheet involves referencing the totals from the sales, materials, labor, and costs sheets via VLOOKUP, ensuring data consistency and accuracy. The final step involves preparing the income statement by following the flow of costs, starting from sales revenue, deducting the cost of goods sold (which includes direct materials, labor, and manufacturing overhead), and then subtracting period costs to arrive at operating income. This analysis will provide a clear picture of profitability, efficiency, and cost management for Cotton Concatenations Inc.

This comprehensive financial review uses advanced Excel techniques, such as VLOOKUP for precise data retrieval and SUMIFS for aggregating multiple related entries, exemplifying best practices in managerial accounting and financial analysis for manufacturing and sales operations in the seasonal entertainment niche.

References

  • Brown, C., & Campbell, J. (2020). Managerial Accounting (8th ed.). McGraw-Hill Education.
  • Horngren, C. T., Sundem, G. L., Stratton, W. O., Burgstahler, D., & Schatzberg, J. (2019). Introduction to Management Accounting. Pearson.
  • Schipper, K., & Vincent, L. (2018). Financial & Managerial Accounting. Wiley.
  • Weygandt, J. J., Kimmel, P. D., & Kieso, D. E. (2020). Financial Accounting. Wiley.
  • Garrison, R. H., Noreen, E. W., & Brewer, P. C. (2021). Managerial Accounting (16th ed.). McGraw-Hill Education.
  • Microsoft Support. (2022). VLOOKUP and SUMIFS functions. Retrieved from https://support.microsoft.com.
  • Shim, J. K., & Siegel, J. G. (2019). Financial Management in the Hospitality Industry. Wiley.
  • Williams, J., & D'Annunzio-Green, N. (2021). Financial Accounting: Tools for Business Decision Making. McGraw-Hill Education.
  • Navar, T., & O'Connell, B. (2021). Advanced Excel for Data Analysis and Reporting. Packt Publishing.
  • Farnsworth, J. (2018). Practical Business Math Procedures: Using Microsoft Excel. Cengage Learning.

Related Assignments