ACC 302 Final Project
Project Orientation and Overview
Every year at the state fair your parents have run a pretzel booth. Over the years you have experimented with new pretzel
recipes, and many have been successfully incorporated into the selection of pretzels now offered each year at the state
Your parents are ready to retire and turn the business over in your name. You want to capitalize on your parentsâ€™ success
and expand by offering pretzels at a store location. In order to expand, you will need to secure a bank loan to cover
expansion costs and overhead. To consider your proposal, the banker will want to see a business plan, specifically a
Your task for this final project is to prepare and present all the necessary documents so that you can ask for that loan.
This task is broken down into four parts:
? Part 1: Mission Statement and Partial Business Plan, due at the end of Week Five
? Part 2: Budgets, Financial Statements, and Analysis, due at the end of Week Six
? Part 3: Complete Business Plan and Cover Letter, due at the end of Week Seven
? Part 3: Business Plan Presentation, due on Day 1 of Week Eight
Part 1 â€“ Mission Statement and Partial Business Plan, due Week Five
? Review the following chapters:
o Chapter 18: The Changing Business Environment: A Managerâ€™s Perspective
o Chapter 19: Cost Concepts and Cost Allocation
o Chapter 23: Cost Behavior Analysis
? Complete the Mission Statement Template Handout to record information about your pretzel company, its mission,
and its featured product.
? Use the tables and information in Exhibit 1 on the next page to calculate the costs of running your business and to
complete the short answer section of the Mission Statement Template Handout.
o Calculate total variable costs per dozen pretzels.
o Calculate sales price per dozen pretzels using 120% markup on variable costs.
o Calculate contribution margin per dozen pretzels.
o Calculate breakeven point for the quarter (three months) in dollars and units.
? Submit the completed Mission Statement Template Handout to â€œMy Assignmentsâ€ in My West.
Cost of Goods
If your pretzel recipe has ingredients that are not included here, simply consider them part of your overhead expenses.
Direct Materials Unit Unit Cost
Flour (any kind) per cup $ 0.15
Sugar (any kind) per cup $ 0.15
Dry Yeast per cup $ 0.50
1 Stick of Butter, Shortening, Oil per 1/2 cup $ 1.00
Egg per cup $ 0.10
Salt per 1/2 cup $ 0.75
Specialty Ingredients (any kind, e.g., chocolate chips, cinnamon,
cheese, pepperoni, etc.)
per cup $ 2.00
Information regarding direct labor cost is not maintained because your facility is highly automated. Direct labor is included
as part of manufacturing overhead.
Manufacturing Overhead and Operating Expenses
Manufacturing Overhead Variable
Utilities $ 0.50
Other Indirect Materials and Labor $ 0.75
Maintenance $ 500.00
Depreciation $ 2,000.00
Supervision $ 2,500.00
Totals $ 1.25 $ 5,000.00
Operating Expenses Variable
Sales Commission $ 0.50
Shipping Costs $ 1.00
Salaries $ 5,000.00
Depreciation $ 200.00
Other $ 1,800.00
Totals $ 1.50 $ 7,000.00 ACC 302 Final Project 3 01/30/12
Part 2 â€“ Budgets, Financial Statements, and Analysis, due Week Six
? Review Chapter 24: The Budgeting Process.
? Use the tables and information presented in Exhibit 2 on the next page to determine production and financial budget
? Create a spreadsheet that provides the following budgets:
o Sales budget/cash collections budget
o Direct materials purchases budget/cash disbursements budget
o Manufacturing overhead budget
o Operating expenses budget
? Create documents that show your projected income and your cash needs. More specifically, use the budgets and
other documentation that you have created for this project to create the following documents:
o Proforma (projected) variable income statement
o Proforma absorption income statement
o Proforma balance sheet
o Cash budget
? Respond to the following short answer questions using a word processing program:
Discuss the importance of beginning the master budget process with an accurate sales budget.
o What are some important factors that a manager should consider when developing a sales budget? State why
each is important.
o Distinguish between operating expenses and disbursements for operating expenses.
o What is the main difference between the variable and absorption income statements?
o What are the major benefits of budgeting?
? Submit the budgets, financial documents, and short answer questions to â€œMy Assignmentsâ€ in My West. ACC 302 Final Project 4 01/30/12
Production Budget Information
It is a few months before your store is opening. You expect to open the doors of your pretzel company as of January 1.
You are starting fresh with no raw materials, no accounts receivable, and no accounts payable. You were able to secure
several contracts with local businesses (i.e., sales associates that are paid on commission); based off these contracts,
you were able to make projects for the first four months of the year.
? Because your pretzels are made fresh daily, there is no work-in-process or finished goods inventory.
? You plan to maintain a raw direct material inventory of 10% of the next month production.
? Payment for raw direct materials is 25% in the month of purchase and 75% in the following months.
Your monthly sales projections are based off your last name, and sales are sold per dozen.
Collections on Sales
Cash sales collected in the current month: 40%
Credit sales are collected in the following month: 60%
Financial Budget Information
? Your initial investment in your business is $50,000, and you are looking to secure a bank loan for $50,000 with
additional line of credit. However, you must always have a minimum cash end-of-month balance of $10,000.
? If there is any cash over $10,000 available at the end of the month, you must repay your outstanding balance in
? If the end-of-month cash balance falls below $10,000, you must make additional borrowing from the line of credit.
These borrowings are also in increments of $1,000.
? Your bank loan and line of credit has an annual interest rate of 12% which is paid monthly on the total outstanding
borrowings at the end of the prior month.
? Fixed asset acquisition in January is $90,000.
? Your income taxes are paid each quarter on net income at a rate of 25%.
A-F G-L M-S T-Z
January 3750 2750 2000 1750
February 3750 3250 3500 3750
March 3750 4000 4500 3500
April 3750 5000 5000 6000ACC 302 Final Project 5 01/30/12
Part 3 â€“ Complete Business Plan and Cover Letter, due Week Seven
? Write a cover letter to a banker explaining why the banker should approve your loan.
? Compile and complete your business plan, including all supporting documentation created for this project.
? Submit your complete business plan as one document to â€œMy Assignmentsâ€ via My West.
Part 4 â€“ Business Plan Presentation, due in-class, Week Eight
? Create a 5â€“15 slide MicrosoftÂ® PowerPointÂ® presentation of your business plan. The slides will be evaluated for:
? Present your business plan in person (on campus) or via AdobeÂ®
ConnectTM during the online class
meeting. Your presentation must be 10â€“15 minutes long (including Q & A) and will be evaluated on:
o Delivery of the content
o Answers to follow-up questions from the class and instructor
For online students: If you are to be absent from class, your slides must include detailed speaker notes containing the
content that would have been delivered in the live session.
Note to instructor: Time devoted to final presentations may need to be adjusted to account for large class sizes. These