Spreadsheet Project Westside Convenience Store
Westside Convenience Store
Problem: Designing a comprehensive spreadsheet model
Austin Industries is a medium sized business located in Northwest Atlanta. Charles Austin started the company over ten years ago as a side business while working as an auditor for an accounting firm. Through his extensive audit and tax work, he became familiar with the financial aspects of hundreds of different small to medium size company’s. About ten years ago he decided to purchase the company of one of his clients. The company was experiencing financial difficulty and Charles felt sure he could turn it around. He was also able to negotiate good terms for his purchase as his client was anxious to terminate his business.
Within two years Mr. Austin was turning a 35% profit. Over the next 10 years, Mr. Austin has bought and managed over thirty other companies and has enjoyed continuous growth and profit. Austin Industries now employs over 150 full time people, primarily in the financial and administrative area including the managers he hires to operate his newly purchased company’s.
Mr. Austin does extensive research on companies he is considering buying and has a small staff of assistants who now do most of the information gathering and analysis. Mr. Austin’s latest proposal is a convenience store located on the west side of town. Even though the store seems to be doing well, the owner wants to sell because he is financially over-extended and has too much personal debt. Mr. Austin feels it is in a good location but has been poorly managed. The owner could not even provide Mr. Austin with a set of financial. All he could manage was a rather unorganized letter to Mr. Austin listing by item all of the stores revenues and costs.
Mr. Austin has instructed one of his staff to prepare a 12 month income statement from the information provided on the letter. All the information is there. Assume you are Mr. Austin’s employee and have been given this assignment. Using your knowledge of Excel, your task is to design and prepare this income statement. The information is on the attached page.
The income statement should be monthly – May 2012 through April 2013 – and a total column for annual amounts.
Many of the items on the statement are a function of gallons of gasoline sold, therefore, use variable factors that can be changed without having to rewrite the formulas.
Estimated gallons of gasoline sold from May through April are as follows:
Pricing and costs:
REG UNL 2.50/Gal 89% of price
PREM UNL 2.89/GAL 83% of price
DIESEL 2.10/Gal 96% of price
STORE SALES: (Based on gallons of gasoline sold)
Cigarettes $0.06 per Gallon of gas sold and cost is 82% of sales
Drinks $0.03 per Gallon of gas sold and cost is 80% of sales Groceries $0.18 per Gallon of gas sold and cost is 60% of sales
Beer/Wine $0.03 per Gallon of gas sold and cost is 79% of sales
Deli $0.04 per Gallon of gas sold and cost is 40% of sales
PAYROLL EXPENSES ($ per month)
Mgmt salary 3600
Payroll Taxes 12% of salary and wages
Group Insurance 100
Worker’s Comp 180
GENERAL, SELLING and ADMINISTRATIVE ($ per month)
Supplies and Uniforms 320
Advertising(help wanted) 275
Polygraph expense 260
Company gas 120
Credit card processing 320
Advertising and promotion 4100
Taxes and licenses 200
FACILITY EXPENSES: ($ per month)
Refuse removal 270
Monthly services 100
Your bottom line should be OPERATING INCOME BEFORE TAX
The flow of your statement should include the following sections:
1. Units of gasoline sold by type and totals.
2. Sales $ of gasoline sold by type and totals.
3. Sales $ of store items sold by type and total
4. Cost of merchandise sold ( separate gas and store items with subtotals and grand total for total cost of all.
5. Gross profit by product type and total.
6. Operating expenses which should be segregated in to the 3 sections as listed above with sub totals and a grand total.
7. Operating income-bottom line.
Study Acers provides students with tutoring and help them save time, and excel in their courses. Students LOVE us!No matter what kind of essay paper you need, it is simple and secure to hire an essay writer for a price you can afford at StudyAcers. Save more time for yourself. Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.Read more
Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.Read more
Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.Read more
Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.Read more
By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.Read more