1:57 y Scott Bakery Project COBU 20... DOCX - 29 KB You have been invited to participate in an accounting competition. You will be making a presentation to Michelle and Vishayla who are sister 's-in-law who have recently opened a bakery specializing in cakes. They realized their love of baking after they married brothers, Josh and Cody. For a few years they created cakes for family and friends. The demand for their cakes had grown to the point where they could no longer use their kitchens as their bakery." They rented a store front on the Boulevard in Colonial Heights that used to be a diner. It had a kitchen that was converted into a bakery with large ovens, mixing bins, and prep/decorating area. The owner made all the conversions for the bakery. They currently sell to individuals, area local stores, and event centers for parties/weddings. To get their growing business off the ground they hired a supervisor and two wage employees who work as orders are received. The rest of their payroll includes a financial accountant and one office staff who prepare invoices and does other office duties. They have also hired a sales person who is paid based on the number of cakes sold. Of the store front they have rented, 80% is used as the bakery and 20% is used as office space. Your assignment is two-fold: 1. They have asked you to prepare managerial accounting data of their current operation. They know the amount of ingredients in each cake but do not know how much labor to add to the cost and the amount of overhead to allocate to each cake. The accountant they have hired is good at preparing financial statements they need to give to the bank and prepare taxes and payroll but is not a managerial accountant and is not able to help. They need to know the cost per cake in order to be able to calculate their cost of goods sold. A list of the calculations they would like for you to prepare for them, as well as information concerning next period's operations is on the following page. 2. Michelle and Vishayla are thinking of expanding their operations. They want to build a new bakery that will allow them to expand their operation. The new building will allow them to add more ovens, larger prep and decoration stations, and be able to open a retail store in the front of the building. A piece of land is available close to Fort Lee which will give them greater access to military and civilian personnel. They want you to determine the feasibility of this new venture. The needed calculations and relevant data are on the following pages. Task 1 Michelle and Vishayla need to know the cost per cake so they ley fc Open Word yees $15.00 per hour. Due to the type of production that they have, they believe jo ICICIOSES INI sling system. 1:57 y Scott Bakery Project COBU 20... DOCX - 29 KB Task 1 Michelle and Vishayla need to know the cost per cake so they can be sure they are charging enough for each cake. They also need this to calculate the cost of goods sold. They feel that direct labor hour is the best cost driver for allocating manufacturing overhead. They pay their wage employees $15.00 per hour. Due to the type of production that they have, they believe job order costing is the best costing system. Here is the estimated data for 2020: Raw Ingredient Direct Type of cake Expected Selling Price per Direct Labor our Annual sales cake Materials cost per per cake cake $40 $ 505 1 tier wedding cake 100 2 tier welding cake 300 Stor wedding cake 250 Large shoot cake 450 Medium shoot cakc600 Small shoot cake 750 200 $300 S400 S100 S90 $ 50 D $23 $13 5 10 2 Estimated unnual amount SAS SO0 S126.000 Expense Total direct materials Total direct labor Total factory overhead Selling Cost Adminstrative Costs Tatal C'ests $47.900 $17.500 STOS.700 S365.6180 Variable verses Fixed Costs Total Variable Costs S215,600 Total Fixed Costs SI 50.000 Total S S 765.6110 Requirements: 1) Calculate the cost per cake 2) Create a budgeted Traditional Income Statement and a Contribution Income Statement 3) Calculate the breakeven point in dollars 4) Calculate a target profit in dollars for a profit of $125,000. Task 2 They believe it will cost them $250,000 to purchase the land near Fort Lee and to build a bakery and storefront. Your task is: 1) Calculate Return on Investment if the expected increase in net income, due to opening the new location near Ft. Lee, is S35,000. 2) Calculate Asset Turnover Rate and Margin if the expected sales increased to S450,000 3) Calculate Residual Income if the required rate of return is 15%. Open Word Your grade will be calculated as follows: Paper 1:57 y Scott Bakery Project COBU 20... DOCX - 29 KB 450 5 4 Large sheet cake Medium sheet cake Small sheet cake S100 590 $50 25 5152 $10 750 2 Expense Estimated annual amount Total direct materials $65.500 Total direct labor $126,000 Total factory overhead $47,900 Selling Cost $17.500 Adminstrative Coats S108.700 Total Costs | S365,600 Variable vers Fined Costs Total Variable Costs S215.000 Total Fixed Costs S150,000 Total costs $363.600 Requirements: 1) Calculate the cost per cake 2) Create a budgeted Traditional Income Statement and a Contribution Income Statement 3) Calculate the breakeven point in dollars 4) Calculate a target profit in dollars for a profit of $125,000. Task 2 They believe it will cost them $250,000 to purchase the land near Fort Lee and to build a bakery and storefront. Your task is: 1) Calculate Return on Investment if the expected increase in net income, due to opening the new location near Ft. Lee, is S35,000 2) Calculate Asset Turnover Rate and Margin if the expected sales increased to $450,000 3) Calculate Residual Income i the required rate of return is 15%. Your will prepare a three page paper that should include your recommendations and calculations. Your grade will be calculated as follows: Paper Accuracy of calculations 60% Clarity of findings 40% Open Word