Question

In: Accounting

Assume that Painless Dental Clinics, Inc., offers three basic dental services. Here are its prices and...

Assume that Painless Dental Clinics, Inc., offers three basic dental services. Here are its prices and costs:

Price
per Unit
Variable Cost
per Unit
Units Sold
per Year
Cleaning $ 140 $ 90 8,000
Filling 420 400 1,700
Capping 1,225 530 300

Variable costs include the labor costs of the dental hygienists and dentists. Fixed costs of $410,000 per year include building and equipment costs, marketing costs, and the costs of administration. Painless Dental Clinics is subject to a 20 percent tax rate on income.

A cleaning “unit” is a routine teeth cleaning that takes about 45 minutes. A filling “unit” is the work done to fill one or more cavities in one session. A capping “unit” is the work done to put a crown on one tooth. If more than one tooth is crowned in a session, then the clinic counts one unit per tooth (e.g., putting crowns on two teeth counts as two units).

Required:

a. How much will Painless Dental Clinics, Inc., earn each year after taxes?

b. Assuming the above sales mix is the same at the break-even point, at what sales revenue does Painless Dental Clinics, Inc., break even? (Do not round intermediate calculations. Round your final answer up to the nearest whole unit.)

c. Assuming the above sales mix, at what sales revenue will the company earn $142,000 per year after taxes? (Do not round intermediate calculations.)

d-1. Painless Dental Clinics, Inc., is considering becoming more specialized in cleanings and fillings. Assume the number of cleanings increased to 11,000 per year, the number of fillings increased to 1,800 per year, while the number of cappings dropped to zero? With this change in product mix, the company would increase its fixed costs to $460,000 per year. What would be the effect of this change in product mix on the clinic’s earnings after taxes per year?

d-2. If the clinic's managers seek to maximize the clinic's after-tax earnings, would this change be a good idea?

No
Yes

Solutions

Expert Solution

Requirement 1:
Given the above information, how much will Painless Dental Clinics, Inc., earn each year after taxes? (Omit the "$" sign in your response.)
Painless Dental Clinics, Inc.
Income statement
Cleaning Filling Caping Total
Sales $1,120,000 $714,000 $367,500 $2,201,500
Less: Variable cost $720,000 $680,000 $159,000 $1,559,000
Contribution Margin $400,000 $34,000 $208,500 $642,500
Less: Fixed Cost ($410,000)
Profit before taxes $232,500
Less Taxes @20% $46,500
Profit $186,000
b) Assuming the above sales mix is the same at the break­even point, at what sales revenue does Painless Dental Clinics, Inc., break even? (Do not round your intermediate calculation.)
Weighted-average contribution margin percentages for each product. A B C D E = B x C F = B x D G= E-F
Services Units sold per year Weights Price Per unit Variable cost per unit weighted price per unit weighted variable cost per unit weighted contribution margin
Cleaning 8000 80.00% $140 $90 $112 $72.00 $40.00
Filling 1700 17.00% $420 $400 $71.40 $68.00 $3.40
Caping 300 3.00% $1,225 $530 $36.75 $15.90 $20.85
Total 10000 100.00% $220.15 $155.90 $64.25
Contribution Margin % = $64.25/220.15 29.18%
Break Even = Fixed cost ÷ Weighted­ average CM%
Break Even = $410000/29% $1,404,848
c)
Before Tax Profit = After Tax Profit/(1- Tax )
Before Tax Profit = $142000/(1-20%) $177,500
Required revenue: (Fixed cost + Required profit) ÷ Weighted­ average CM%
Required revenue: ($410000+177500)/29.18% $2,013,365
d)
Services Price Per unit Variable cost per unit Units sold per year
Cleaning $140 $90 11000
Filling $420 $400 1800
Caping $1,225 $530 0
Painless Dental Clinics, Inc.
Income statement
Cleaning Filling Caping Total
Sales $1,540,000 $756,000 $0 $2,296,000
Less: Variable cost $990,000 $720,000 $0 $1,710,000
Contribution Margin $550,000 $36,000 $0 $586,000
Less: Fixed Cost ($460,000)
Profit before taxes $126,000
Less Taxes @20% $25,200
Profit $100,800
d(/2)
No, Based on after­ tax profit, Painless Dental Clinics should not change the product mix.

Related Solutions

Assume that Painless Dental Clinics, Inc., offers three basic dental services. Here are its prices and...
Assume that Painless Dental Clinics, Inc., offers three basic dental services. Here are its prices and costs: Price per Unit Variable Cost per Unit Units Sold per Year Cleaning $ 460 $ 250 8,000 Filling 740 720 1,700 Capping 1,625 1,010 300 Variable costs include the labor costs of the dental hygienists and dentists. Fixed costs of $570,000 per year include building and equipment costs, marketing costs, and the costs of administration. Painless Dental Clinics is subject to a 25...
Assume that Painless Dental Clinics, Inc., offers three basic dental services. Here are its prices and...
Assume that Painless Dental Clinics, Inc., offers three basic dental services. Here are its prices and costs: Price per Unit Variable Cost per Unit Units Sold per Year Cleaning $ 260 $ 150 7,500 Filling 540 520 2,000 Capping 1,375 710 500 Variable costs include the labor costs of the dental hygienists and dentists. Fixed costs of $470,000 per year include building and equipment costs, marketing costs, and the costs of administration. Painless Dental Clinics is subject to a 30...
Assume that Painless Dental Clinics, Inc., offers three basic dental services. The following are its prices...
Assume that Painless Dental Clinics, Inc., offers three basic dental services. The following are its prices and costs. Price per Unit Variable Cost per Unit Units Sold per Year Cleaning $ 320 $ 180 8,500 Filling 600 580 1,200 Capping 1,450 800 300 Variable costs include the labor costs of the dental hygienists and dentists. Fixed costs of $500,000 per year include building and equipment costs, marketing costs, and the costs of administration. Painless Dental Clinics is subject to a...
Assume that Painless Dental Clinics, Inc., offers three basic dental services. The following are its prices...
Assume that Painless Dental Clinics, Inc., offers three basic dental services. The following are its prices and costs. Price per Unit Variable Cost per Unit Units Sold per Year Cleaning $ 380 $ 210 8,000 Filling 660 640 1,700 Capping 1,525 890 300 Variable costs include the labor costs of the dental hygienists and dentists. Fixed costs of $530,000 per year include building and equipment costs, marketing costs, and the costs of administration. Painless Dental Clinics is subject to a...
Assume that Limitless Labs, Inc., offers three basic drug-testing services for professional athletes. Here are its...
Assume that Limitless Labs, Inc., offers three basic drug-testing services for professional athletes. Here are its prices and costs: Price per Unit Variable Cost per Unit Units Sold per Year   Basic $ 620 $ 180 850          Retest 950 500 100          Vital 4,360 2,980 50        Variable costs include the labor costs of the medical technicians at the lab. Fixed costs of $450,000 per year include building and equipment costs and the costs of administration. A basic "unit" is a...
Assume that Limitless Labs, Inc., offers three basic drug-testing services for professional athletes. Here are its...
Assume that Limitless Labs, Inc., offers three basic drug-testing services for professional athletes. Here are its prices and costs: Price per Unit Variable Cost per Unit Units Sold per Year Basic $ 660 $ 200 700 Retest 1,000 540 250 Vital 4,480 3,040 50 Variable costs include the labor costs of the medical technicians at the lab. Fixed costs of $470,000 per year include building and equipment costs and the costs of administration. A basic "unit" is a routine drug...
Assume coupons are paid annually. Here are the prices of three bonds with 10-year maturities. Assume...
Assume coupons are paid annually. Here are the prices of three bonds with 10-year maturities. Assume face value is $100. Bond Coupon (%) Price (%) 3 87.50 5 106.50 9 137.50 a. What is the yield to maturity of each bond? (Do not round intermediate calculations. Enter your answers as a percent rounded to 2 decimal places.) b. What is the duration of each bond? (Do not round intermediate calculations. Round your answers to 2 decimal places.)
Shaver manufacturing, Inc. offers dental insurance to its employees. A recent study by the Human Resource...
Shaver manufacturing, Inc. offers dental insurance to its employees. A recent study by the Human Resource Director shows the annual cost per employee per year followed the normal distribution, with a mean of $1 280 and the standard deviation of $420 per year. In all questions start with sketching a normal curve. Cross-hatch requested area/probability. If you calculate z-value, round it to two decimal places. What was the cost for the 15% of employees that incurred the highest dental expense?...
Shaver Manufacturing Inc. offers dental insurance to its employees. A recent study by the human resource...
Shaver Manufacturing Inc. offers dental insurance to its employees. A recent study by the human resource director shows that the annual cost per employee per year followed the normal distribution, with a mean of $1280 and a standard deviation of $420 per year. What is the probability the employees’ dental expenses will be more than $1500 per year? What is the probability the employees’ dental expenses will be between $1500 and $2000 per year? What was the minimum cost for...
Shaver Manufacturing, Inc. offers dental care insurance to its employees. A recent study by the director...
Shaver Manufacturing, Inc. offers dental care insurance to its employees. A recent study by the director of human resources shows that the annual cost per employee had a normal probability distribution, with an average expense of $ 1,280 and an average dispersion of $ 420 annually. Based on the information obtained, we want to identify: what percentage of employees generated: more than $ 1,500 per year of dental expenses; between $ 1,500 and $ 2.00 per year for dental expenses;...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT