Please help with the break even analysis. Attached is a variable cost sheet already included data. Also,  Here is the onstribution margin that will be used: Particulars Daycare Boarding Grooming Total Sales price (a) $18 $25 $25   Variable Cost (b) $4.65 $7.36 $9.97   Contribution Margin (c = a-b) $13.35 $17.64 $15.03   No of Dogs per day (d) 22 12 5   Total contribution per unit (e=c x d) $293.70 $211.68 $75.15 $580.53

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question
100%

Please help with the break even analysis. Attached is a variable cost sheet already included data. Also, 

Here is the onstribution margin that will be used:

Particulars Daycare Boarding Grooming Total
Sales price (a) $18 $25 $25  
Variable Cost (b) $4.65 $7.36 $9.97  
Contribution Margin (c = a-b) $13.35 $17.64 $15.03  
No of Dogs per day (d) 22 12 5  
Total contribution per unit (e=c x d) $293.70 $211.68 $75.15 $580.53
### Cost Analysis for Pet Care Services

#### Grooming
Based on 5 grooms per day.

**Variable Costs:**
- Shampoo: $1.04
- Clipper(s): $1.37
- Bowls: $0.72
- Towels: $5.83
- Scissors: $1.01

**Total Variable Costs:** $9.97

**Fixed Costs:**
- Groomer: $2,079.28
- Rent: $30.95
- Loan: $20.00
- Utilities and Insurance: $28.57
- Depreciation on heating system: $3.95
- Cleaning Products: Odoban $2.08
- Cleaning Products: Simple Green $2.36
- Draw: $200.00

**Total Fixed Costs:** $2,367.91

---

#### Day Care
Based on 22 dogs per day for six days a week. Assume 25 operating days for kennel and 22 eight-hour work days for kennel attendant.

**Variable Costs:**
- Day care attendant: $2.88
- Toys: $0.27
- Bowls: $0.10
- Towels: $1.40

**Total Variable Costs:** $4.65

**Fixed Costs:**
- Rent: $232.14
- Loan: $150.00
- Utilities and Insurance: $214.29
- Depreciation on heating system: $29.64
- Cleaning Products: Odoban $15.59
- Cleaning Products: Simple Green $16.78
- Draw: $200.00

**Total Fixed Costs:** $858.44

---

#### Boarding
Based on 12 dogs per day. Assume 22 eight-hour work days for kennel attendant.

**Variable Costs:**
- Kennel attendant: $5.62
- Bowls: $0.86
- Towels: $0.87

**Total Variable Costs:** $7.35

**Fixed Costs:**
- Depreciation on kennels: $80.00
- Rent: $386.90
- Loan: $250.00
- Utilities and Insurance: $357.14
- Depreciation on heating system: $49.40
- Cleaning Products: Odoban $29.55
- Cleaning Products: Simple Green $25.95
- Draw: $200.
Transcribed Image Text:### Cost Analysis for Pet Care Services #### Grooming Based on 5 grooms per day. **Variable Costs:** - Shampoo: $1.04 - Clipper(s): $1.37 - Bowls: $0.72 - Towels: $5.83 - Scissors: $1.01 **Total Variable Costs:** $9.97 **Fixed Costs:** - Groomer: $2,079.28 - Rent: $30.95 - Loan: $20.00 - Utilities and Insurance: $28.57 - Depreciation on heating system: $3.95 - Cleaning Products: Odoban $2.08 - Cleaning Products: Simple Green $2.36 - Draw: $200.00 **Total Fixed Costs:** $2,367.91 --- #### Day Care Based on 22 dogs per day for six days a week. Assume 25 operating days for kennel and 22 eight-hour work days for kennel attendant. **Variable Costs:** - Day care attendant: $2.88 - Toys: $0.27 - Bowls: $0.10 - Towels: $1.40 **Total Variable Costs:** $4.65 **Fixed Costs:** - Rent: $232.14 - Loan: $150.00 - Utilities and Insurance: $214.29 - Depreciation on heating system: $29.64 - Cleaning Products: Odoban $15.59 - Cleaning Products: Simple Green $16.78 - Draw: $200.00 **Total Fixed Costs:** $858.44 --- #### Boarding Based on 12 dogs per day. Assume 22 eight-hour work days for kennel attendant. **Variable Costs:** - Kennel attendant: $5.62 - Bowls: $0.86 - Towels: $0.87 **Total Variable Costs:** $7.35 **Fixed Costs:** - Depreciation on kennels: $80.00 - Rent: $386.90 - Loan: $250.00 - Utilities and Insurance: $357.14 - Depreciation on heating system: $49.40 - Cleaning Products: Odoban $29.55 - Cleaning Products: Simple Green $25.95 - Draw: $200.
# K-9 Grooming & Camp
## Milestone 2 - Break-Even Analysis

### Instructions:
- Show all steps and calculations to determine the break-even.
- Determine the break-even for the target profit levels as outlined in the instructions.

**Break-even Formula:**

Break-even = Fixed Costs / Contribution Margin

### Categories:

#### Day Care
- **Sales Price:** $ -
- **Fixed Costs:** $ -
- **Contribution Margin:** $ -
- **Break-even Units (round up):** -

#### Boarding
- **Sales Price:** $ -
- **Fixed Costs:** $ -
- **Contribution Margin:** $ -
- **Break-even Units (round up):** -

#### Grooming
- **Sales Price:** $ -
- **Fixed Costs:** $ -
- **Contribution Margin:** $ -
- **Break-even Units (round up):** -

### Target Profit Levels:

#### First Level
- **Day Care Target Profit:** $ 417.00
- **Boarding Target Profit:** $ 583.00
- **Grooming Target Profit:** $ 1,000.00
- **Day Care Break-even Units (round up):** -
- **Boarding Break-even Units (round up):** -
- **Grooming Break-even Units (round up):** -

#### Second Level
- **Day Care Target Profit:** $ 667.00
- **Boarding Target Profit:** $ 909.00
- **Grooming Target Profit:** $ 1,500.00
- **Day Care Break-even Units (round up):** -
- **Boarding Break-even Units (round up):** -
- **Grooming Break-even Units (round up):** -

This template helps in calculating and understanding break-even points and required units to achieve specific profit levels in various service categories.
Transcribed Image Text:# K-9 Grooming & Camp ## Milestone 2 - Break-Even Analysis ### Instructions: - Show all steps and calculations to determine the break-even. - Determine the break-even for the target profit levels as outlined in the instructions. **Break-even Formula:** Break-even = Fixed Costs / Contribution Margin ### Categories: #### Day Care - **Sales Price:** $ - - **Fixed Costs:** $ - - **Contribution Margin:** $ - - **Break-even Units (round up):** - #### Boarding - **Sales Price:** $ - - **Fixed Costs:** $ - - **Contribution Margin:** $ - - **Break-even Units (round up):** - #### Grooming - **Sales Price:** $ - - **Fixed Costs:** $ - - **Contribution Margin:** $ - - **Break-even Units (round up):** - ### Target Profit Levels: #### First Level - **Day Care Target Profit:** $ 417.00 - **Boarding Target Profit:** $ 583.00 - **Grooming Target Profit:** $ 1,000.00 - **Day Care Break-even Units (round up):** - - **Boarding Break-even Units (round up):** - - **Grooming Break-even Units (round up):** - #### Second Level - **Day Care Target Profit:** $ 667.00 - **Boarding Target Profit:** $ 909.00 - **Grooming Target Profit:** $ 1,500.00 - **Day Care Break-even Units (round up):** - - **Boarding Break-even Units (round up):** - - **Grooming Break-even Units (round up):** - This template helps in calculating and understanding break-even points and required units to achieve specific profit levels in various service categories.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Costing Systems
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education