ACC 202 Milestone One: Operational Costs Data Appendix
You plan to open a small business for manufacturing pet collars, leashes, and harnesses. You have found
a workshop space you can use for sewing your products. After some research and planning, you have
estimates for the various operating costs for your business.
The total square footage for the sewing rooms is 1,500 square feet broken into three areas (500 square
feet each). You have taken out a loan for start-up costs, and the monthly payment is $550; it goes into
effect immediately and should be accounted for in your costs. You will also collect a modest salary for
the first year of $500 per month; remember to divide evenly among the services.
Salary and Hiring Data
• One collar maker, who will be paid $16.00 per hour and work 40 hours per week
• One leash maker, who will be paid $16.00 per hour and work 40 hours per week
• One harness maker, who will be paid $17.00 per hour and work 40 hours per week
• One receptionist, who will be paid $15.00 per hour and work 30 hours per week
Other Costs
• Rent: $750 per month; allocate based on square footage
• High-tensile strength nylon webbing—$12 per yard of webbing
o 3 collars per yard of webbing
o 2 leashes per yard of webbing
o 2 harnesses per yard of webbing
• Polyester/nylon ribbons—$9 per yard of ribbon
o 3 collars per yard of ribbon
o 2 leashes per yard of ribbon
o 2 harnesses per yard of ribbon
• Buckles made of cast hardware—$0.50 per buckle
o 4 buckles used per collar
o 3 buckles used per leash
o 8 buckles used per harness
• 3 industrial sewing machines at $3,300 each for a total of $9,900; depreciation is $165 per month (5year life, zero salvage value)
• Utilities and insurance: $600 per month; allocate based on square footage
• Scissors, thread, cording: $1,200
• Price tags: $250 for 2,500 ($0.10 each)
• Office supplies: $2,400 or $200 per month
• Other business equipment: $2,000
• Loan payment of $550 per month
• Salary drawn of $500 per month
1
H
Milestone One – Cost Classification
INSTRUCTIONS:
Putting an X in the appropriate spot, classify the costs as: Direct Material, Direct Labor, Overhead, or Period Costs.
The Fixed and Variable cost classifications have been provided for you.
Item/Cost
Direct
Material
Direct
Labor
Overhead
Period Costs
Fixed
Variable
Salary – Collar maker
x
x
Salary – Leash maker
x
x
Salary – Harness maker
x
x
Salary – Receptionist
x
High-tensile strength nylon webbing
x
x
Polyester/nylon ribbons
x
x
Buckles made of cast hardware
x
x
x
Depreciation on sewing machines
x
Rent
x
Utilities and insurance
Scissors, thread, and cording
x
Price tags
x
Office supplies
x
x
x
x
x
x
Other business equipment
x
Loan payment
Salary to self
x
x
x
ACC202 – MANAGERIAL ACCOUNTING
H
Milestone One – Variable and Fixed Costs
Collars
Item
Variable Cost/Item
Item
High-tensile strength nylon webbing
Polyester/nylon ribbons
Buckles made of cast hardware
Price tags
$
Collar maker’s salary (monthly)
Depreciation on sewing machines
Rent
Utilities and insurance
Scissors, thread, and cording
Loan payment
Salary to self
4.00
Total Variable Costs per Collar
Fixed Costs
$
2,773.33
$
$
183.33
166.67
Total Fixed Costs
Leashes
Item
Variable Cost/Item
Item
Fixed Costs
High-tensile strength nylon webbing
Polyester/nylon ribbons
Buckles made of cast hardware
Price tags
Leash maker’s salary (monthly)
Depreciation on sewing machines
Rent
Utilities and insurance
Scissors, thread, and cording
Loan payment
Salary to self
Total Variable Costs per Leash
Total Fixed Costs
$
–
Harnesses
Item
High-tensile strength nylon webbing
Polyester/nylon ribbons
Buckles made of cast hardware
Price tags
Total Variable Costs per Harness
Variable Cost/Item
Item
Fixed Costs
Harness maker’s salary
Depreciation on sewing machines
Rent
Utilities and insurance
Scissors, thread, and cording
Loan
Salary to self
Total Fixed Costs
ACC202 – MANAGERIAL ACCOUNTING
H
Milestone Two – Contribution Margin Analysis
COLLARS
LEASHES
Sales Price per Unit
Variable Cost per Unit
Contribution Margin
ACC202 – MANAGERIAL ACCOUNTING
HARNESSES
H
Milestone Two – Break-Even Analysis
COLLARS
LEASHES
HARNESSES
Sales Price
$
–
$
–
$
–
Fixed Costs
$
–
$
–
$
–
Contribution Margin
$
–
$
–
$
–
Break-Even Units (round up)
Target Profit
–
$
Break-Even Units (round up)
Target Profit
Break-Even Units (round up)
–
300.00
$
–
$
$
–
500.00
–
400.00
–
$
600.00
–
ACC202 – MANAGERIAL ACCOUNTING
500.00
–
$
650.00
–
H
Milestone Three – Statement of Cost of Goods Sold
Beginning Work in Process Inventory
Direct Materials:
Materials: Beginning
Add: Purchases for month of January
$
–
0
Materials available for use
Deduct: Ending materials
Materials Used
Direct Labor
Overhead
Total Costs
Deduct: Ending Work in Process Inventory
0
Cost of Goods Sold
ACC202 – MANAGERIAL ACCOUNTING
Milestone Three – Income Statement
Revenue:
Collars
Leashes
Harnesses
$
–
Total Revenue:
Cost of goods sold
Gross profit
$
$
–
Total Expenses
$
–
Net Income/Loss
$
–
Expenses:
General and administrative salaries
Office supplies
Other business equipment
$
ACC202 – MANAGERIAL ACCOUNTING
–
Milestone Three – Variance Analysis
Data for Variance Analysis:
Budgeted
(Standard)
Hours/Qty
Budgeted
(Standard)
Rate
Actual
Hours/Qty
Actual
Rate
Variance
Favorable/
Unfavorable
Labor
Materials
Variances for Collar Sales
Direct Labor Time Variance
(Actual Hours – Standard Hours) x Standard Rate
$
–
Direct Labor Rate Variance
(Actual Rate – Standard Rate) x Actual Hours
$
–
Direct Materials Quantity/Efficiency Variance
(Actual Quantity – Standard Quantity) x Standard Price
$
–
Direct Materials Price Variance
(Actual Price – Standard Price) x Actual Quantity
$
–
ACC202 – MANAGERIAL ACCOUNTING
Powered by Skippy
Question:
Click Here (https://www.chegg.com/homework-help/questions-and-answers/conducted-market-research-style-size-products-want-use-launch-busine
market-research-ind-q70981798)
Answer:
We can solve this problem with the help of Excel as below:
Here we consider all the 3 scenarios for Sales price per unit as given in the problem.
To get the Breakeven Unit we need to use Solver in Excel by keeping Profit = 0 and changing the number of units which will give the results as below:
Hence, breakeven unit for Scenario 1: Collars = 370 Units, Leashes = 391 Units and Harnesses = 405 Units
Hence, breakeven unit for Scenario 2: Collars = 271 Units, Leashes = 278 Units and Harnesses = 273 Units
Hence, breakeven unit for Scenario 3: Collars = 214 Units, Leashes = 216 Units and Harnesses = 206 Units
For a Fixed profit as required….we will again use the solver in Excel to solve which will give the following results as below:
Break-Even Units for Collars = 230, Leashes = 239 and Harnesses = 231
Break-Even Units for Collars = 240, Leashes = 250 and Harnesses = 238
Break-Even Units for Collars = 304, Leashes = 321 and Harnesses = 316
Break-Even Units for Collars = 291, Leashes = 307 and Harnesses = 306
Break-Even Units for Collars = 398, Leashes = 431 and Harnesses = 453
Break-Even Units for Collars = 430, Leashes = 456 and Harnesses = 467
ACC 202 Milestone Three: Actual Costs and Revenue Data Appendix
At the end of the first month of opening your business, you calculate the actual operating costs of the
business and the income you earned. You also notice and document the difference in what you
budgeted for certain materials and labor against the actual amounts you spent on the same.
For your statement of cost of goods sold, use the following data regarding the actual costs incurred by
the business over the past month:
•
Materials purchased: $20,000
o Consumed 80% of the purchased materials
• Direct labor: $8,493
• Overhead costs: $3,765
Note: Assume that the beginning materials and ending work in process are zero for the month.
Use the following revenue and cost information for the income statement. Note that the revenue you
use will depend on the pricing level options you chose in Milestone Two. Also, assume that after
accounting for weekends and other holidays, there were 20 business days in the first month of
operation. For example, if you chose a sales price of $20 per collar, the actual number of collars sold in
the month was 33 per day or 33 x 20 = 660 per month.
Established Sales
Price
Collars
$20
$24
$28
Leashes
$22
$26
$30
Harnesses
$25
$30
$35
Number of Items Sold per
Day
33
28
23
28
23
18
25
22
20
The other costs incurred by the business include:
•
•
•
General and administrative salaries
o Receptionist: $1,950
Office supplies: $200
Other business equipment: $150
1
Variance
At the end of the month, you find that the labor and materials spent on manufacturing collars was
different from what you estimated:
•
•
•
•
The collar maker had to work nine hours a day instead of eight due to an increased demand for
collars.
Because of the increased demand, the hourly rate you paid your employee for making the
collars increased to $16.50.
An increase in the cost of raw material led the direct material cost per collar to increase to $10.
However, you also made and sold 60 more collars than you expected to sell in the month.
You now need to determine the variance in the materials and labor cost from what you estimated in
Milestone Two based on the market research data.
2
ACC 202 Milestone One: Operational Costs Data Appendix
You plan to open a small business for manufacturing pet collars, leashes, and harnesses. You have found
a workshop space you can use for sewing your products. After some research and planning, you have
estimates for the various operating costs for your business.
The total square footage for the sewing rooms is 1,500 square feet broken into three areas (500 square
feet each). You have taken out a loan for start-up costs, and the monthly payment is $550; it goes into
effect immediately and should be accounted for in your costs. You will also collect a modest salary for
the first year of $500 per month; remember to divide evenly among the services.
Salary and Hiring Data
• One collar maker, who will be paid $16.00 per hour and work 40 hours per week
• One leash maker, who will be paid $16.00 per hour and work 40 hours per week
• One harness maker, who will be paid $17.00 per hour and work 40 hours per week
• One receptionist, who will be paid $15.00 per hour and work 30 hours per week
Other Costs
• Rent: $750 per month; allocate based on square footage
• High-tensile strength nylon webbing—$12 per yard of webbing
o 3 collars per yard of webbing
o 2 leashes per yard of webbing
o 2 harnesses per yard of webbing
• Polyester/nylon ribbons—$9 per yard of ribbon
o 3 collars per yard of webbing
o 2 leashes per yard of webbing
o 2 harnesses per yard of webbing
• Buckles made of cast hardware—$0.50 per buckle
o 4 buckles used per collar
o 3 buckles used per leash
o 8 buckles used per harness
• 3 industrial sewing machines at $3,300 each for a total of $9,900; depreciation is $165 per month (5year life)
• Utilities and insurance: $600 per month; allocate based on square footage
• Scissors, thread, cording: $1,200
• Price tags: $250 for 2,500 ($0.10 each)
• Office supplies: $2,400 or $200 per month
• Other business equipment: $2,000
• Loan payment of $550 per month
• Salary drawn of $500 per month
Collars
Item
Variable cost per unit
High tensile strength nylon webbing [$12/3]
4
Polyster/Nylon ribbens [$9/3]
3
Buckles made of cost hardware (4*0.5)
2
Price tags
0.10
Total variable cost per collar is
$9.10
Item
Fixed cost per month
Loan payment [550/3]
183.33
Self salary [500/3]
166.67
Collar maker salary [16*40 hrs *4 weeks]
2560
Receptionist salary [(15*30 hrs*4 weeks)/3]
600
Rent [(750/1500)*500]
250
Depreciation on industrial sewing machines [$165/3]
55
Utilities and Insurance [(600/1500)*500]
200
Scissors, threads and cording [1200/3]
400
Office supplies [200/3]
66.67
Depreciation on other Business Equipment [2000/(5 years*12months)]*1/3
11.11
Total fixed cost per month
$4492.78
Leashes
Item
Variable cost per unit
Hifh tensile strength nylon webbing [$12/2]
6
Polyster/ Nylon Ribbons [$9/2]
4.5
Buckles made of cast hardware (3*0.5)
1.5
Price tags
0.10
Item
Fixed cost per month
Loan payment [550/3]
183.33
Self salary [500/3]
166.67
Leashes maker salary [16*40 hrs *4 weeks]
2560
Receptionist salary [(15*30 hrs*4 weeks)/3]
600
Rent [(750/1500)*500]
250
Depreciation on industrial sewing machines [$165/3]
55
Utilities and Insurance [(600/1500)*500]
200
Scissors, threads and cording [1200/3]
400
Office supplies [200/3]
66.67
Depreciation on other Business Equipment [2000/(5 years*12months)]*1/3
11.11
Total fixed cost per month
$4492.78
Harnesses
Item
Variable cost per unit
Hifh tensile strength nylon webbing [$12/2]
6
Polyster/ Nylon Ribbons [$9/2]
4.5
Buckles made of cast hardware (8*0.5)
4
Price tags
0.10
Item
Fixed cost per month
Loan payment [550/3]
183.33
Self salary [500/3]
166.67
Harnesses maker salary [17*40 hrs *4 weeks]
2720
Receptionist salary [(15*30 hrs*4 weeks)/3]
600
Rent [(750/1500)*500]
250
Depreciation on industrial sewing machines [$165/3]
55
Utilities and Insurance [(600/1500)*500]
200
Scissors, threads and cording [1200/3]
400
Office supplies [200/3]
66.67
Depreciation on other Business Equipment [2000/(5 years*12months)]*1/3
11.11
Total fixed cost per month
$4652.78
Essay Writing Service Features
Our Experience
No matter how complex your assignment is, we can find the right professional for your specific task. Achiever Papers is an essay writing company that hires only the smartest minds to help you with your projects. Our expertise allows us to provide students with high-quality academic writing, editing & proofreading services.
Free Features
Free revision policy
$10Free bibliography & reference
$8Free title page
$8Free formatting
$8How Our Dissertation Writing Service Works
First, you will need to complete an order form. It's not difficult but, if anything is unclear, you may always chat with us so that we can guide you through it. On the order form, you will need to include some basic information concerning your order: subject, topic, number of pages, etc. We also encourage our clients to upload any relevant information or sources that will help.
Complete the order form
Once we have all the information and instructions that we need, we select the most suitable writer for your assignment. While everything seems to be clear, the writer, who has complete knowledge of the subject, may need clarification from you. It is at that point that you would receive a call or email from us.
Writer’s assignment
As soon as the writer has finished, it will be delivered both to the website and to your email address so that you will not miss it. If your deadline is close at hand, we will place a call to you to make sure that you receive the paper on time.
Completing the order and download