Question

In: Accounting

After working in an established law firm for a couple of years, Stephen Lee is considering...

After working in an established law firm for a couple of years, Stephen Lee is considering opening a law office "Lee and Associates" to serve an under-serviced segment - the small and medium-sized enterprises.

This law office would provide easy access to clients with opening hours from 7am to 11pm (16 hours) everyday, 360 days a year. For each of two eight-hour shifts, a lawyer, paralegal, legal secretary and clerk-cum-receptionist will staff the office.

A marketing consultant was contracted to assist with market projections as part of the feasibility study. The consultant projected that if the firm spends $1,960,000 on advertising in the first year, the expected number of new clients each day would have the following probability distribution:

Stephen and his associates believed these numbers to be reasonable and were prepared to spend the $1,960,000 on advertising. Further information relating to the feasibility study were as follows:

- Each new client would be charged $120 for the initial consultation. The firm would also charge a contingency fee equivalent to 30 per cent of any favourable settlements or judgements on the cases that warrant further legal work. Stephen estimated that 20 per cent of new client consultations would result in favourable settlements or judgements averaging $8,000 each. He did not expect any repeat clients during the first year of operations.

- The hourly wages of the staff were budgeted as follows:

- Staff related costs would be 40 per cent of wages paid. 400 hours of overtime is expected for the year, which would be divided equally between the legal secretary and the clerk-cum-receptionist. Overtime would be paid at 1.5 times the regular wage, and the staff related costs would apply to total wages paid.

- Stephen had scouted for a suitable office of 6,000 square metres at an annual rent of $672,000. Management fees payable to the building owner was estimated at $108,000 and power and utilities at $148,000 annually.

- Professional indemnity insurance was expected to cost $720,000 annually.

- The capital investment in renovation and office equipment would be $300,000. Renovation and office equipment would be depreciated over its estimated useful life of five years, on a straight-line basis.

- Office supplies, including printing and stationery, was estimated to be $16 per new client consultation.

Required:

(a) Apply cost-volume-profit analysis to derive the breakeven number of clients for the firm's first year of operations.

(b) Using the probability information provided by the marketing consultant for year 1, analyse and show clear computations to explain whether it is feasible to open the law office.

(c) Calculate the firm's margin of safety in absolute terms ($) and in ratio. Provide your answers to 4 decimal places. Explain the implications of your computations to the firm.

(d) There are a number of key assumptions underlying the cost-volume-profit model. Explain how two (2) of these assumptions are applicable to your analysis for the firm.

Solutions

Expert Solution

Part (a)

Calculation of Average no of clients per day
Number of clients Probability Expected no of clients
20 0.1 2
40 0.1 4
50 0.4 20
60 0.4 24
Average no of clients per day 50
No of days working per year 360
Average no of clients per year(360*50) 18000
Total hours work per day 16 hours
Staff Rate per hour Total hours per year(16*360) Total wages
Lawyer 100 5760 576000
Paralegal 80 5760 460800
Legal secretary 60 5760 345600
Clerk -cum-receptionist 40 5760 230400
Total 1612800
Overtime hour 400 hour
Overtime hour distributed equally between legal secretary and clerk
Overtime wage rate is 150% of usual wage rate
Legal secretary (60*150%)=90 200 18000
Clerk -cum-receptionist (40*150%)=60 200 12000
Total 30000
Total wages paid including overtime (1612800+30000) 1642800
Staff related cost is 40% of total wages
Hence it is (1642800*40%) 657120
Consultation fee per client 120
Average no of clients per year(360*50) 18000
Total consultation fee 2160000
Contigency fee
It is given that 20% of new consultation results in favourable settlement or judgement
Therfore it is 3600 clients
Amount of favourable settlement per client 8000
Total amount(8000*3600) 28800000
Contigency fee is 30% on 28800000 8640000
Therefore total income(2160000+8640000) 10800000
Average revenue per client (10800000/18000) 600
Calculation of Variable cost per client
Office supplies cost per client is 16
Wages (1642800/18000) 91.27
Staff related cost (657120/18000) 36.51
Total 143.77
Fixed cost
Annual rent 672000
Management fee 108000
Power and utilities 148000
Professional indemnity insurance 720000
Depreciation (300000/5 years) 60000
Total Fixed cost 1708000
Contribution per client (600-143.77) 456.23
Break even no of clients is
(Fixed cost/contribution per client) 3744

Part(b)

Using the probabilty information it can say the it is feasible to open the law office.Because the probability information provides that,the average no of client is 18000 per year at the same time the required no of client to break even is only 3744.if the office is opened it can make profit out of 14256 (18000-3744) clients

Part(c)

Calculation of Margin of Safety
MOS=Actual sales-Break even sales
Actual sales (18000*600) 10800000
Break even sales (3744*600) 2246400
MOS 8553600
MOS in ratio (8553600/10800000)*100 79.20%
MOS is the profit which the firm going to get after meeting all the fixed cost.Any revenue which the firm gets after 3744 client,is attributable to the profit of the firm.Hence Revenue which the firm acquire for 14256 clients completely added to the profit of the firm

Part(d)

Assumptions of Cost Volume Profit Analysis
1 Consultant fee is constant per client
The average fee charged per client is constant and changes only with number of clients
2 Change in the number of clients only affect the cost

Related Solutions

You’ve been working as a staff auditor for E&Y for the past couple of years. Your...
You’ve been working as a staff auditor for E&Y for the past couple of years. Your firm decides to put you on the audit of Blizzard Entertainment Inc. While Blizzard is new to you, your firm has been auditing them for a number of years. Before you start working on the audit you learn that your recent romantic partner works for Blizzard in their accounting department (up until that point you had been so hot and heavy you had never...
The average adult giraffe is 17 feet tall. After a couple of years of horrible drought...
The average adult giraffe is 17 feet tall. After a couple of years of horrible drought and famine in a particular area, an animal specialist thinks that the average height of adult giraffe is now shorter than the assumed average. a) What is this animal specialist's null and alternative hypothesizes? b) The animal specialist measured 37 giraffes; their average height was 15.8 feet and their standard deviation was 1.1 feet. Test the biologist’s claim at the α= 0.01 level. What...
1.F): Understanding of ethical and professional responsibilities William, an engineer working for an established engineering firm,...
1.F): Understanding of ethical and professional responsibilities William, an engineer working for an established engineering firm, is working after normal business hours to finish an important and urgent on-going bid. He realizes that he is missing data that had been sent to his coworker Mike. William had inadvertently observed Mike typing his password several days ago and decides to log into Mike’s computer and resend the data to himself. Upon doing so, William sees an email sent from Mike’s account...
Five years have passed and Jamie Lee, 34, is considering taking the plunge--not only is she...
Five years have passed and Jamie Lee, 34, is considering taking the plunge--not only is she engaged to be married, but she is also deciding on whether to purchase a new home. Jamie Lee’s cupcake café is a success! It has been open for over a year now and has earned itself rave reviews in the local press and from its regular customers who just cannot get enough of her delicious varieties of cupcakes. One such customer, who stopped by...
Five years have passed and Jamie Lee, 34, is considering taking the plunge--not only is she...
Five years have passed and Jamie Lee, 34, is considering taking the plunge--not only is she engaged to be married, but she is also deciding on whether to purchase a new home. Jamie Lee’s cupcake café is a success! It has been open for over a year now and has earned itself rave reviews in the local press and from its regular customers who just cannot get enough of her delicious varieties of cupcakes. One such customer, who stopped by...
After making minimum payments for 3 years on a 25-year home loan, a couple decide to...
After making minimum payments for 3 years on a 25-year home loan, a couple decide to pay an additional $150 per month toward the principal. The original loan amount was $280000 with an annual interest rate of 5% compounded monthly. By how many months will the term of this loan be reduced with this additional monthly payment? ___________months (carry out all calculations exactly, round to the nearest integer the final answer only) Over the life of this loan, how much...
Geoffrey’s cardiovascular function improves, and he starts following a healthier lifestyle. After a couple of years,...
Geoffrey’s cardiovascular function improves, and he starts following a healthier lifestyle. After a couple of years, his daughter takes him to the hospital for a surgical procedure requiring mechanical.ventilation. To facilitate this, his doctor plans to use a non-depolarising neuromuscular blocker, with an appropriate reversal agent thereafter. The surgery goes well, however, Geoffrey experiences facial flushing, and starts complaining of breathing difficulties thereafter. His doctor diagnoses him with non-cardiogenic pulmonary oedema due to the reversal agent, and decides to use...
Janet, after years of working as a hairdresser and as a makeup artist, decided to go...
Janet, after years of working as a hairdresser and as a makeup artist, decided to go into business for herself. Over time the business has grown into a spa and beauty retreat and she now employs a few staff. With her growing operation she has identified the need to implement a computerized accounting information system. In order to have a system that meets her needs exactly and also to save cost, she has asked you to create a simple, customized...
Janet, after years of working as a hairdresser and as a makeup artist, decided to go...
Janet, after years of working as a hairdresser and as a makeup artist, decided to go into business for herself. Over time the business has grown into a spa and beauty retreat and she now employs a few staff. With her growing operation she has identified the need to implement a computerized accounting information system. In order to have a system that meets her needs exactly and also to save cost, she has asked you to create a simple, customized...
A chemical engineering has been working with a local manufacturing firm. For several years the firm...
A chemical engineering has been working with a local manufacturing firm. For several years the firm has been using chemical A as a solvent in their manufacturing process. Chemical A is carcinogenic, although studies supporting this claim have only recently been published. Without taking elaborate safety precautions, workers handling chemical A would be exposed to sufficient amounts to risk cancer. Moreover, the disease takes up to 20 years to manifest itself. The company has tried to implement safety procedures and...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT