ACC202ProjectWorkbook2.xlsx
ACC202InvestorReportTemplate.pptx
April 18, 2022ChallengesSolutionandFutureofAirbnb.docx
April 18, 2022Instructions
| Southern New Hampshire University | |||||||||||
| College of Continuing Education (COCE) | |||||||||||
| ACC202 – Managerial Accounting | |||||||||||
| MILESTONE 1 (Due in Module 2) | MILESTONE 2 (Due in Module 4) | MILESTONE 3 (Due in Module 5) | |||||||||
| 1. | 1. | 1. | |||||||||
| Name | Choose a price range and calculate: | Create a Cost of Goods Manufactured Schedule | |||||||||
| Location | Grooming | ||||||||||
| Vision | Day Care | ||||||||||
| Mission | Boarding | ||||||||||
| 2. | 2. | 2. | |||||||||
| Identify the following: | Calculate the break-even units | Create an Income Statement | |||||||||
| Direct Materials | Grooming | Revenue will be provided end of week 4 | |||||||||
| Diret Labor | Day Care | ||||||||||
| Manufacturing Overhead | Boarding | ||||||||||
| Period Costs | Calculate the break-even for target profits | ||||||||||
| 3. | Grooming | 3. | |||||||||
| Day Care | |||||||||||
| Calculate the Variable & Fixed Costs for: | Boarding | Calculate for the Grooming line: | |||||||||
| Grooming | Direct Labor Time Variance | ||||||||||
| Day Care | Direct Labor Rate Variance | ||||||||||
| Boarding | Direct Materials Efficiency Variance | ||||||||||
| Direct Materials Price Variance |
ACC202 – MANAGERIAL ACCOUNTING
Company Profile
Variable & Fixed Costs
Cost Classification
Contribution Margin
Break-Even Analysis
COGM Schedule
Income Statement
Variances
Instructions Milestone 1
Instructions Milestone 2
Instructions Milestone 3
Instructions – Milestone 1
| Southern New Hampshire University | ||||
| College of Continuing Education (COCE) | ||||
| ACC202 – Managerial Accounting | ||||
| INSTRUCTIONS FOR MILESTONE 1 (Due Week 2) | ||||
| IMPORTANT NOTE: | ||||
| Make sure to completely review the Rubric for Milestone 1 | ||||
| Use the data from this Milestone and begin working on your final presentation due in Milestone 4 (Week 7) | ||||
| ITEMS TO COMPLETE FOR THIS MILESTONE (Blue Tabs): | ||||
| GENERAL | ||||
| You plan to open a pet services business that will offer dog grooming, day care and boarding | ||||
| COST CLASSIFICATION | ||||
| Accurately classify all of your costs (direct material, direct labor, manufacturing overhead, period costs) | ||||
| Fixed & Variable cost designation is provided | ||||
| VARIABLE & FIXED COSTS | ||||
| Determine your per unit cost per dog for grooming, day care and boarding | ||||
| OPERATIONAL & COST INFORMATION: | ||||
| For simplicity, base all calculations using 30 days in each month | ||||
| OPERATIONAL DATA | ||||
| Grooming: | ||||
| The Groomer can groom 5 dogs a day, 5 days a week | ||||
| Each grooming takes 1.5 labor hours | ||||
| Day Care: | ||||
| The Day Care can house 10 large dogs and 12 small dogs daily. | ||||
| Day Care is offered 6 days a week | ||||
| Boarding: | ||||
| There are 12 kennels (single dog only). | ||||
| Boarding (kennel services) is offered every day | ||||
| Facilities: | ||||
| The Grooming facility is 200 square feet | ||||
| The Boarding facility is 2,500 square feet | ||||
| The Day Care facility is 1,500 square feet | ||||
| General: | ||||
| Loan for start-up costs – monthly payment of $420; in effect immediately; limited cash and loan funding – used angel investors | ||||
| Modest monthly draw of $600 a month for first year; should be divided evenly amoung the services (grooming, day care, boarding) | ||||
| SALARY & HIRING DATA | ||||
| Groomer (Allison) – $12.00 an hour, 40 hours a week | ||||
| Day Care Attendant (Beverly) – $9.00 per hour, based on need | ||||
| Receptionist (Cathie) – $8.50 per hour, 30 hours a week | ||||
| Kennel Attendant (Ben) – $11.50 per hour, based on need | ||||
| OTHER COST DATA | ||||
| Grooming: | ||||
| Dog Grooming Arm – $300 | . | |||
| Grooming Table – $900 | ||||
| Grooming Tub – $2,800 | ||||
| Clippers – $136.99; can be used for 100 grooms | ||||
| Shampoo – $103.96 per 5-gallon pail; can be used for 100 grooms | ||||
| Salon Tuff Capri Mobile Carry Cart – $90 | ||||
| Scissors (7 inch straight) – $194.99; used for 200 grooms | ||||
| Scissors (ear and nose) – $7.49; used for 200 grooms | ||||
| Day Care: | ||||
| Fencing for Day Care area – $1,249 | ||||
| Fencing Installation – $1,000 | ||||
| Toys – $3.29 per 6 pack; one toy will last for two dogs in day care per day | ||||
| Rubberized Flooring for Day Care – $3,800 | ||||
| Boarding: | ||||
| 12 Kennels; Depreciation is $80 per month | ||||
| General: | ||||
| Food & Water bowls – $3.59 per unit | ||||
| Day Care – two bowls last for every 75 dogs that attend daycare | ||||
| Boarding – two bowls last for every 100 dogs boarded; two bowls per kennel | ||||
| Grooming – each bowl lasts for 20 grooms and you need 4 bowls at all times | ||||
| Towels – $34.99 per 12 pack | ||||
| Day Care – 12 towels for every 25 dogs | ||||
| Boarding – 12 towels for every 40 dogs | ||||
| Grooming – 2 towels for every groom per day | ||||
| Heating System – $10,000; Depreciation is $83 per month; Allocate based on square footage | ||||
| Rent – $650 per month; Allocate based on square footage | ||||
| Utilities / Insurance – $600 per month; Allocate based on square footage | ||||
| Cage Bank – $2,200 per set of 5 | ||||
| Dryer – $1,250 | ||||
| Cleaning Products | ||||
| Odoban – $14.55 per gallon; Each area wil dilute 1 oz to 1 gallon of water; Allocate based on square footage | ||||
| Simple Green – $15.66 per gallon; Each area will dilute 1 oz to 1 gallon of water; Allocate based on square footage | ||||
| . |
ACC202 – MANAGERIAL ACCOUNTING
HOME
Cost Classification
| 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 | DirectMaterial | DirectLabor | 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 | ||||
| Depreciation on sewing machines | x | |||||
| Rent | x | |||||
| Utilities and insurance | x | |||||
| Scissors, thread, and cording | x | |||||
| Price tags | x | x | ||||
| Office supplies | x | |||||
| Other business equipment | x | |||||
| Loan payment | x | x | ||||
| Salary to self | x | x | ||||
&8ACC202 – MANAGERIAL ACCOUNTING
HOME
Variable and Fixed Costs
| Milestone One – Variable and Fixed Costs | |||||||
| Collars | |||||||
| Item | Variable Cost/Item | Item | Fixed Costs | ||||
| High-tensile strength nylon webbing | $ 4.00 | Collar maker's salary (monthly) | $ 2,773.33 | ||||
| Polyester/nylon ribbons | $ 3.00 | Depreciation on sewing machines | $ 55.00 | ||||
| Buckles made of cast hardware | $ 2.00 | Rent | $ 250.00 | ||||
| Price tags | $ 0.10 | Utilities and insurance | $ 200.00 | ||||
| Scissors, thread, and cording | $ 400.00 | ||||||
| Loan payment | $ 183.33 | ||||||
| Salary to self | $ 166.67 | ||||||
| Total Variable Costs per Collar | $ 9.10 | Total Fixed Costs | $ 4,028.33 | ||||
| Leashes | |||||||
| Item | Variable Cost/Item | Item | Fixed Costs | ||||
| High-tensile strength nylon webbing | $ 6.00 | Leash maker's salary (monthly) | $ 2,733.33 | ||||
| Polyester/nylon ribbons | $ 4.50 | Depreciation on sewing machines | $ 55.00 | ||||
| Buckles made of cast hardware | $ 1.50 | Rent | $ 250.00 | ||||
| Price tags | $ 0.10 | Utilities and insurance | $ 200.00 | ||||
| Scissors, thread, and cording | $ 400.00 | ||||||
| Loan payment | $ 183.33 | ||||||
| Salary to self | $ 166.67 | ||||||
| Total Variable Costs per Leash | $ 12.10 | Total Fixed Costs | $ 4,028.33 | $ 3,988.33 | |||
| Harnesses | |||||||
| Item | Variable Cost/Item | Item | Fixed Costs | ||||
| High-tensile strength nylon webbing | $ 6.00 | Harness maker's salary | $ 2,946.67 | ||||
| Polyester/nylon ribbons | $ 4.50 | Depreciation on sewing machines | $ 55.00 | ||||
| Buckles made of cast hardware | $ 4.00 | Rent | $ 250.00 | ||||
| Price tags | $ 0.10 | Utilities and insurance | $ 200.00 | ||||
| Scissors, thread, and cording | $ 400.00 | ||||||
| Loan | $ 183.33 | ||||||
| Salary to self | $ 166.67 | ||||||
| Total Variable Costs per Harness | $ 14.60 | Total Fixed Costs | $ 4,201.67 | ||||
&8ACC202 – MANAGERIAL ACCOUNTING
Instructions – Milestone 2
| Southern New Hampshire University |
| College of Continuing Education (COCE) |
| ACC202 – Managerial Accounting |
| INSTRUCTIONS FOR MILESTONE 2 (Due Week 4) |
| IMPORTANT NOTE: |
| Make sure to completely review the Rubric for Milestone 2 |
| Use the data from this Milestone and begin working on your final presentation due in Milestone 4 (Week 7) |
| ITEMS TO COMPLETE FOR THIS MILESTONE (Green Tabs): |
| GENERAL |
| Use data from Milestone 1 in your analysis |
| CONTRIBUTION MARGIN ANALYSIS |
| Select a price for each service (grooming, day care, boarding) |
| Determine the variable cost from the Variable_Fixed tab for each service |
| Calculate the contribution margin for each service based on your sales price and the variable cost for that service |
| BREAK-EVEN ANALYSIS |
| Determine the fixed cost from the Variable_Fixed tab for each service |
| Fixed & Variable cost designation is provided |
| Calculate the break-even units (round up) for each service |
| Calculate the break-even units (round up) for suggested target profit levels for each service |
ACC202 – MANAGERIAL ACCOUNTING
HOME
Contribution Margin Analysis
| Milestone Two – Contribution Margin Analysis | |||||
| COLLARS | LEASHES | HARNESSES | |||
| Sales Price per Unit | $ 24.00 | $ 22.00 | $ 35.00 | ||
| Variable Cost per Unit | 9.10 | 12.10 | 14.60 | ||
| Contribution Margin | $ 14.90 | $ 9.90 | $ 20.40 | ||
&8ACC202 – MANAGERIAL ACCOUNTING
HOME
Break-Even Analysis
| Milestone Two – Break-Even Analysis | ||||||
| COLLARS | LEASHES | HARNESSES | ||||
| Sales Price | $ 24.00 | $ 22.00 | $ 35.00 | |||
| Fixed Costs | $ 4,028 | $ 4,028 | $ 4,202 | |||
| Contribution Margin | $ 14.90 | $ 9.90 | $ 20.40 | |||
| Break-Even Units (round up) | 270 | 407 | 206 | |||
| Target Profit | $ 300.00 | $ 400.00 | $ 500.00 | |||
| Break-Even Units (round up) | 290 | 447 | 230 | |||
| Target Profit | $ 500.00 | $ 600.00 | $ 650.00 | |||
| Break-Even Units (round up) | 304 | 468 | 238 | |||
&8ACC202 – MANAGERIAL ACCOUNTING
HOME
Instructions – Milestone 3
| Southern New Hampshire University |
| College of Continuing Education (COCE) |
| ACC202 – Managerial Accounting |
| INSTRUCTIONS FOR MILESTONE 3 (Due Week 5) |
| IMPORTANT NOTE: |
| Make sure to completely review the Rubric for Milestone 3 |
| Use the data from this Milestone and begin working on your final presentation due in Milestone 4 (Week 7) |
| ITEMS TO COMPLETE FOR THIS MILESTONE (Purple Tabs): |
| GENERAL |
| Use data from Milestone 1 and Milestone 2 in your analysis |
| Revenue data needed for the Income Statement will be provided at the end of Module 4 |
| COST OF SERVICES PROVIDED SCHEDULE |
| Use the data at the top of the schedule to complete the report |
| INCOME STATEMENT |
| Use the data at the top of the schedule to complete the report |
| Use the data from your Cost of Services Provided Schedule |
| VARIANCES |
| Use the data at the top of the schedule to calculate the following: |
| Variance |
| Favorable / Unfavorable |
ACC202 – MANAGERIAL ACCOUNTING
HOME
COGS
| Milestone Three – Statement of Cost of Goods Sold | ||
| Beginning Work in Process Inventory | $ – 0 | |
| Direct Materials: | ||
| Materials: Beginning | 0 | |
| Add: Purchases for month of January | $ 20,000 | |
| Materials available for use | 20,000 | |
| Deduct: Ending materials | 4,000 | |
| Materials Used | 16,000 | |
| Direct Labor | 8,493 | |
| Overhead | 3,765 | |
| Total Costs | $ 28,258 | |
| Deduct: Ending Work in Process Inventory | 0 | |
| Cost of Goods Sold | $ 28,258 | |
&8ACC202 – MANAGERIAL ACCOUNTING
HOME
Income Statement
| Milestone Three – Income Statement | |||
| Revenue: | |||
| Collars | $ 13,440 | ||
| Leashes | $ 12,320 | ||
| Harnesses | $ 14,000 | ||
| Total Revenue: | $ 39,760 | ||
| Cost of goods sold | 28,258 | ||
| Gross profit | $ 11,502 | ||
| Expenses: | |||
| General and administrative salaries | $ 1,950 | ||
| Office supplies | 200 | ||
| Other business equipment | 150 | ||
| Total Expenses | $ 2,300.00 | ||
| Net Income/Loss | $ 9,201.67 | ||
| 74.2424242424 | |||
&8ACC202 – MANAGERIAL ACCOUNTING
Variances
| Milestone Three – Variance Analysis | |||||||||
| Data for Variance Analysis: | |||||||||
| Budgeted (Standard)Hours/Qty | Budgeted (Standard)Rate | ActualHours/Qty | ActualRate | ||||||
| Labor | 160 | $ 16.00 | 180 | $ 16.50 | |||||
| Materials | 560 | $ 9.10 | 620 | $ 10.00 | |||||
| Variances for Collar Sales | |||||||||
| Variance | Favorable/Unfavorable | ||||||||
| Direct Labor Time Variance | |||||||||
| (Actual Hours – Standard Hours) x Standard Rate | $ 320.00 | Favorable | |||||||
| Direct Labor Rate Variance | |||||||||
| (Actual Rate – Standard Rate) x Actual Hours | $ 90.00 | Favorable | |||||||
| Direct Materials Quantity/Efficiency Variance | |||||||||
| (Actual Quantity – Standard Quantity) x Standard Price | $ 546.00 | Favorable | |||||||
| Direct Materials Price Variance | |||||||||
| (Actual Price – Standard Price) x Actual Quantity | $ 558.00 | Favorable | |||||||
&8ACC202 – MANAGERIAL ACCOUNTING
