In: Accounting
Multiple Product Break-Even Analysis
Joe's Tax Service prepares tax returns for low-to middle-income
taxpayers. Its service operates January 2 through April 15 at a
counter in a local grocery store. All jobs are classified into one
of three categories: standard, multiform, and complex. Following is
information for last year. Also, last year, the fixed cost of rent,
utilities, and so forth were $65,000.
| Standard | Multiform | Complex | |||
|---|---|---|---|---|---|
| Billing rate | $65 | $140 | $265 | ||
| Average variable costs | (30) | (75) | (150) | ||
| Average contribution margin | $35 | $65 | $115 | ||
| Number of returns prepared | 1,750 | 500 | 250 |
Required
(a.) Determine Joe's break-even dollar sales volume.
|
Product |
Weighted Selling Price |
Weighted Contribution Margin |
|---|---|---|
| Standard | Answer | Answer |
| Multiform | Answer | Answer |
| Complex | Answer | Answer |
| Total | Answer | Answer |
| Contribution margin ratio: | Answer | |
| Break-even sales volume: | Answer |
(b.) Determine Joe's margin of safety in sales dollars.
Round answer to the nearest whole number.
$Answer
| Answer: | ||
| Product | Number of returns prepared | Allocated Percentage |
| Standard | 1,750 |
70% (1,750 / 2,500 ) |
| Multiform | 500 |
20% (500 / 2,500 ) |
| Complex | 250 |
10% (250 / 2,500 ) |
| Total | 2,500 | 100% |
| (a) | ||
| Product |
Weighted Selling Price |
Weighted Contribution Margin |
| Standard |
$ 45.50 ($ 65 x 70% ) |
$ 24.50 ($ 35 x 70% ) |
| Multiform |
$ 28 ($ 140 x 20% ) |
$ 13 ($ 65 x 20% ) |
| Complex |
$ 26.5 ($ 265 x 10% ) |
$ 11.50 ($ 115 x 10% ) |
| Total | $ 100 | $ 49 |
| Contribution margin ratio: |
Contribution margin / Selling
price = $ 49 / 100 |
49% |
| Break-even sale volume |
Fixed costs/Contribution margin
ratio = $ 65,000 / 49% |
$ 132,653 |
| (b) | ||
| Margin of Safety = | Actual sales (-) Break-even sales | |
|
( $ 65 x 1,750 ) + ($ 140 x 500) + ( $
265 x 250 )(-) $ 132,653 = $ 113,750 + $ 70,000 + $ 66,250 (-) $ 132,653 = $ 250,000 (-) $ 132,653 |
$ 117,347 |