In: Accounting
You are the advisor of a Junior Achievement group in a local high school. You need to help the group make a decision about fees that must be paid to sell gardening tools at the Home and Garden Show. The group sells a set of tools for $20.00. The manufacturing cost (all variable) is $6 per set. The Home and Garden Show coordinator allows the following three payment options for groups exhibiting and selling at the show:
1.Pay a fixed booth fee of $5,600.
2.Pay a fee of $3,800 plus 10% of all revenue from tool sets sold at the show.
3.Pay 15% of all revenue from tool sets sold at the show.
REQUIRED
A. Compute the breakeven number of tool sets for each option.
B. Which payment plan has the highest degree of operating leverage?
C. Which payment plan has the lowest risk of loss for the organization? Explain.
D. At what level of revenue should the group be indifferent to options 1 and 2?
E. Which option should Junior Achievement choose, assuming that sales are expected to be 1,000 sets of tools? Explain.
Solution A:
Selling price of gardening tool = $20
Variable manufacturing cost = $ 6
Computation of breakeven point:
Option 1 : Fixed Cost = $5,600
Contribution = 20 - 6 = $14 per set
Hence break even point = Fixed cost / Contribution per unit = $5,600 / 14 = 400 tool set
Option 2:
Fixed Fee = $3,800
Variable fee for exhibition = 20*10% = $2 per set
Contribution = $20 - $6 - $2 = $12 per unit
Break even point = $3,800 / 12 = 317 tool set
Option 3:
Variable fee for exhibition = 20*15% = $3 per set
Fixed Fee = $0
Contribution per unit = $20 - $6 - $3 = $11 per tool set
Break even point = 0/11 = 0 tool set
Solution B:
Operating leverage = Contribution / Operating income
Operating income is calculated by subtracting fixed cost from contribution.
Therefore highest degree of operating leverage exist in that option which is having highest fixed cost. Therefore option 1 will have highest operating leverage as in this option fixed cost is highest at $5,600
Solution C:
The payment plan which is having lowest fixed cost have lowest rick of loss for the organiztion because in this case, if organization is not able to sell ample quantity of tool set it does not have any fixed obligation. Therefore option 3 payment plan will be considered as lowest risk of loss to the organization
Solution D:
Let at X unit level group will be indifferent under option 1 and 2.
Profit at X Unit under option 1 = 14X - 5600
Profit at X unit under option 2 = 12X - 3800
Therefore profit at X unit under option 1 = Profit at X unit under option 2
14X - 5600 = 12X - 3800
2X = 1800
X = 900 tool set
Revenue at 900 tool set = 900*20 = $18,000
Therefore at $18,000 revenue level group will be indifferent under option 1 & option 2.
Solution E:
Expected Sales = 1000 sets
Profit under option 1 = 1000*14 - 5600 = $8,400
Profit under option 2 = 1000*12 - 3800 = $8,200
Profit unde option 3 = 1000*11 = $11,000
Therefore junior acheivement should choose option 3 as it will give maximum profit.