Chapter 5: Applying Excel: Exercise (Part 2 of 2) (Algo)
2. Change all of the numbers in the data area of your worksheet so that it looks like this:
B 1 Chapter 5: Applying Excel 2 3 Data 4 Unlt sales 20,000 units 5 Selling price per unit $60 per unit 6 Variable expenses per unit $45 per unit 7 Fixed expenses $240,000 8 9 Enter a formula into each of the cells marked with a ? below 10 Review Problem: CVP Relationships 11 12 Compute the CM ratio and variable expense ratio 13 Selling price per unit $60 per unit 14 Variable expenses per unit 45 per unit 15 Contribution margin per unit $15 per unit 16 17 CM ratio 25% 18 Variable expense ratio 75% 19 20 Compute the break-even 21 Break-even in unit sales 16,000 units 22 Break-even in dollar sales $960,000 23 24 Compute the margin of safety 25 Margin of safety in dollars $240,000 26 Margin of safety percentage 20% 27 28 Compute the degree of operating leverage 29 Sales $ 1,200,000 30 Variable expenses 900,000 31 Contribution margin 300,000 32 Fixed expenses $240,000 33 Net operating income $ 60,000 34 35 Degree of operating leverage 5.00 36 37 Chapter 5: Applying Excel: Exercise (Part 2 of 2) (Algo) 2. Change all of the numbers in the data area of your worksheet so that it looks like this: B C 1 Chapter 5: Applying Excel 2 3 Data 4 Unit sales 60,000 units 5 $ Selling price per unit Variable expenses per unit 10 per unit 7 per unit 6 $ 7 Fixed expenses $ 135,000 If your formulas are correct, you should get the correct answers to the following questions. (a) What is the break-even in dollar sales? Break-even in dollar sales (b) What is the margin of safety percentage? Margin of safety percentage % (c) What is the degree of operating leverage? (Round your answer to 2 decimal places.) Degree of operating leverage 3. Using the degree of operating leverage and without changing anything in your worksheet, calculate the percentage change in net operating income if unit sales increase by 20%. Percentage increase in net operating income % 4. Confirm your calculations in Requirement 3 above by increasing the unit sales in your worksheet by 20% so that the Data area looks like this: B A Chapter 5: Applying Excel 1 2 3 Data 4 72,000 units 10 per unit 5 $ Unit sales Selling price per unit Variable expenses per unit Fixed expenses 6 $ 7 per unit $ 135,000 7 (a) What is net operating income? (Negative amount should be indicated by a minus sign.) Net operating income (loss) (b) By what percentage did the net operating income increase? Percentage increase in net operating income 5. Thad Morgan, a motorcycle enthusiast, has been exploring the possibility of relaunching the Western Hombre brand of cycle that was popular in the 1930s. The retro-look cycle would be sold for $19,000 and at that price, Thad estimates 200 units would be sold each year. The variable cost to produce and sell the cycles would be $13,300 per unit. The annual fixed cost would be $1,026,000. a. What is the break-even in unit sales? Break-even in unit sales b. What is the margin of safety in dollars? Margin of safety in dollars c. What is the degree of operating leverage? (Round your answer to 2 decimal places.) Degree of operating leverage Thad is worried about the selling price. Rumors are circulating that other retro brands of cycles may be revived. If so, the selling price for the Western Hombre would have to be reduced to $16,200 to compete effectively. In that event, Thad would also reduce fixed expenses to $903,000 by reducing advertising expenses, but he still hopes to sell 200 units per year. d. What would the net operating Income be in this situation? (Negative amount should be indicated by a minus slgn.) Net operating income (losa)
