Red and Jake are both retired cops who served the City of Las Vegas for 35 years. A few years after retirement, they decided to open a security consulting business just like most retired cops do.

The firm is named Forest Security Services, LLC (FSSL) and is situated in a 1000 square foot mixed-used office located in the industrial section of town. The monthly rent is $5000 per month, and their monthly all-inclusive utility cost is $150 per month. FSSL is licensed by the state. The annual licensing fee for both city and state costs $500. In addition, their annual insurance costs $3000.

Red and Jake are well connected in the community and the local governmental agencies. Recently they are awarded the license to run a halfway home for youths that were remanded for further rehabilitation after their release and after serving a minor misdemeanor.

FSSL accepted the contract since their office is larger than their need for their security consulting business. They decided to make tenant improvements costing $10,000 to create a separation of the two businesses. 200 square feet of space was allocated for the consulting business and the remainder for the halfway home. These improvements allow them to admit 8 youths to the program. The FSSL halfway home program officially admitted the first batch of enrollees in February of this year. The program runs for a one-month term and consistently has 8 enrollees per month. The state pays FSSL $700 per youth per term. As an outpatient rehabilitation program, they are required to bring their meals and snacks for the duration of the program. Or they can pay an additional $200 per youth per term out of their own pocket for their meals and snacks for the entire term. During the first quarter, 6 enrollees every month purchase the meal plan. In the second quarter, 7 enrollees every month purchase the meal plan, and in the third and fourth quarter, 8 enrollees every month purchase the meal plan.

After the first month of operations, the refrigerator stopped working. The old and dying refrigerator has a salvage value of $300. This appliance is a necessity because all the meals and snacks are stored there. Their options: (a) have a meal delivery service every day that costs $1475 per month. (b) or pick up the pre-packaged meals themselves daily, which costs $35 per day for the food and $10 per day to cover gas and travel time (c) or purchase an industrial refrigerator for $12,000, not including installation and delivery of $100. Per FSSL lease,

installing any commercial grade appliance automatically increases their all-inclusive utility rate to $50 per month.

Other relevant cost information includes allocating all applicable costs based on the square footage of each cost center. The consulting business will not participate in the cost of the industrial refrigerator since they have a fully depreciated small dorm-size refrigerator in that area. Since the intake processing is done through the consulting business, FSSL will charge the halfway house business a $25 intake processing fee for each enrollee as part of their revenue. The consulting business earns $1000 per month during the first and second quarters and $1500 per month during the third and fourth quarters annually. Jake and Red each receive a $200 per month salary in the consulting business and $500 each on the halfway house business. FSSL adopts a calendar year basis in maintaining their books.

(If necessary, the FSSL will use straight-line depreciation. Life of improvements and equipment is 5 years. For monthly calculations, use 4.33 weeks per month.)

1. Prepare a Balanced Scorecard for FSSL. Taking into consideration the enrollees from 8 to 10 to 20.

1. Explain the Theory of Constraints. Taking into consideration the enrollees from 8 to 10 to 20.

1. Prepare a Cost-Profit Volume Analysis. Based on 8, 10, and 20 enrollees. Calculate your break-even point. Show all your computations and cost components/classifications in arriving at your variable costs, fixed costs, and sales price. Your presentation must be in good form.

1. Prepare the following budgets for each year (2021, 2022, and 2023). Enter zero in fields with no figures.

Sales Budget

Direct Materials

Direct Labor

Overhead Budget

Cash Budget

Expected Cash Budget

Operating Budget

Budgeted Income Statement

Make sure your presentation is professional with all the necessary headings, titles, etc. They should be clear and easy ready. See the example below. Forest Security Services, LLC
Overhead Budget
For the Years 2021, 2022, & 2023
2021		2022		2023
Expense/Cost Account
Business Licenses	$xxxxx		$xxxxx		$xxxxx
Next Expense/Cost Item	$xxxxx		$xxxxx		$xxxxx
Next Expense/Cost Item	$xxxxx		$xxxxx		$xxxxx
Next Expense/Cost Item	$xxxxx		$xxxxx		$xxxxx
Total	$xxxxx		$xxxxx		$xxxxx

Answer rating: 100% (QA)

1 Balanced scorecard Definition The BSC is a framework for implementing and managing the strategy The Balanced Scorecard is a framework It combines a vision with strategic goals actions goals and acti... View the full answer