HSM 260 week 6

copy_of_hsm260_appendix_d-1.xls

CheckPoint

Calculating Fixed Costs, Variable Costs, and Break-Even Point for a Program

Calculate the fixed cost, variable costs, and break-even point for the program suggested in Appendix D.

Base your calculations on the financial data for 2002.

Post your final answers as a Microsoft® Word attachment.

Balance Sheet

$12,000.00 $12,000.00

$193,372.00

AND

LIABILITIES

$0.00

$0.00 $0.00

$0.00

NET ASSETS

$391,270.00 $359,863.00 $699,004.00

XYZ NONPROFIT CORPORATION
BALANCE SHEET
2002 (A) 2003 (A) 2004 (A)
ASSETS
Current assets
Cash $2,576.00 $20,904.00 $86,971.00
Investments $12,000.00
Accounts Receivables, net $88,764.00 $47,884.00 $199,905.00
Prepaid expense $956.00 $1,270.00 $4,026.00
Total Current Assets $104,296.00 $82,058.00 $302,902.00
Property and equipment, net
Land $192,300.00 $193,372.00
Furniture and equipment $59,135.00 $61,053.00 $92,267.00
Leasehold improvements $35,539.00 $23,380.00 $110,463.00
Total property and equipment $286,974.00 $277,805.00 $396,102.00
TOTAL ASSETS $391,270.00 $359,863.00 $699,004.00
LIABILITIES NET ASSETS
Current liabilities
Accounts payable $74,826.00 $39,951.00 $104,201.00
Accrued payroll and related liabilities $57,888.00 $45,954.00 $66,359.00
Note payable (current portion) $6,303.00 $8,070.00 $166,161.00
Capital lease obligation (current portion) $0.00 $312.00
Total current liabilities $139,017.00 $93,975.00 $337,033.00
Note payable (long term) $1,904.00
Capital lease obligation (long term) $171,229.00 $166,004.00
Total liabilities $310,246.00 $259,979.00 $338,937.00
Unrestricted ($38,418.00) ($105,127.00) $27,202.00
Temporarily restricted $119,442.00 $205,011.00 $332,865.00
Total net assets $81,024.00 $99,884.00 $360,067.00
TOTAL LIABILITIES AND NET ASSETS

Income Statement

2002 (A) 2003 (A) 2004 (A)

$150,000.00 $150,000.00

$24,000.00 $24,000.00

Other

XYZ NON-PROFIT CORPORATION
INCOME STATEMENT
Revenue
Grant Income $617,169.00 $632,889.00 $1,078,837.00
Customer Fees $506,788.00 $579,824.00 $1,004,874.00
Other $39,567.00 $31,362.00 $107,370.00
Interest $1,541.00 $186.00 $162.00
Total Revenue $1,165,065.00 $1,244,261.00 $2,191,243.00
Expenses
Program services
Payroll and benefits $417,004.00 $520,069.00 $915,787.20
Supplies $125,101.20 $171,622.77 $320,525.52
Rent and Utilities $150,000.00
Telephone $24,000.00
$117,903.00 $79,888.00 $115,999.00
Management and other $351,000.00 $371,101.00 $445,819.00
Total Expenses $1,185,008.00 $1,316,681.00 $1,972,131.00
Excess revenues of expenses ($19,943.00) ($72,420.00) $219,112.00
Customer Count 5962 6821 11822

Statement of Cash Flows

XYZ NONPROFIT CORPORATION

2002 (A) 2003 (A) 2004 (A)

($19,943.00) ($72,420.00) $219,112.00

$0.00 $0.00

($248,787.00) ($17,227.00) ($154,649.00)

$0.00

$0.00 $0.00

$0.00 $0.00

$2,576.00 $20,904.00

$2,576.00 $20,904.00 $86,971.00

AXIA COLLEGE MATERIAL: APPENDIX D
STATEMENT OF CASH FLOW
CASH FLOW FROM OPERATING ACTIVITIES
Excess revenues over expenses
Adjustments to reconcile cash provided (used) in operations
Depreciation $21,311.00 $26,396.00 $36,452.00
Decrease (increase) in accounts receivable ($38,475.00) $132,160.00 ($110,950.00)
Decrease (increase) in prepaid expenses $307.00 ($314.00) ($2,640.00)
Increase (decrease) in accounts payable $41,755.00 ($34,875.00) $64,250.00
Increase (decrease) in accrued payroll and related expenses $5,976.00 ($11,934.00) $20,405.00
Decrease (increase) in other assets ($116.00)
Net cash provided (used) in operations $10,931.00 $39,013.00 $226,513.00
CASH FLOW FROM INVESTING ACTIVITIES
Acquisition of capital items ($248,787.00) ($17,227.00) ($154,649.00)
Net cash used by investing activities
CASH FLOW FROM FINANCING ACTIVITIES
Net proceeds from refinancing of loan $180,000.00 $3,539.00
Decrease in loans ($2,468.00) ($6,997.00) ($7,913.00)
Capital lease obligations $2,243.00
Principle payments on capital lease obligation ($127.00)
Net cash provided (used) in financing activities $177,532.00 ($3,458.00) ($5,797.00)
Net increase (decrease) in cash ($60,324.00) $18,328.00 $66,067.00
Cash, beginning of year $62,900.00
Cash, end of year
Still stressed with your coursework?
Get quality coursework help from an expert!