CoastalFast is a commuter train company. On regional route SUN, CoastalFastcurrently charges $8 per passenger (fare). Monthly revenue for this route is $112,000. Currently variable cost is $4.25 per passenger and fixed cost is $54,750 per month.(complete the calculations for a month)

Required:

1. Enter this information into the Data Table in your CVPTemplate (Hint you will need to calculate the number of passengers).

2. Set up formulas to calculate, Revenue, Cost, & Income

3. Use formulas to complete the contribution margin income statement.

4. Use scenario manager to save this original data that you added to the Data Table. [name this scenario: Original] Hint: only save the four variables in the data table. If you put a formula in any of these cells, allow scenario manager to change these values to constants.

5. Use Goal Seek to find out how many passengers are necessary to breakeven. (Hint: you will need to set income to 0)

6. Use scenario manager to save this breakeven information [name this scenario: BE Original] *note if passengers are not whole round up in all scenarios

7. Evaluate the following changes and report their affects on income. (Each scenario is independent, so return to the original scenario before making changes)

a. Fare increases to $9, but passengers decrease by 10% (use scenario manager to save this as: Scenario One)

b. Fixed cost decrease by $15,000 and the variable rate per passenger increases to $5 (use scenario manager to save this as: Scenario Two)

c. Fixed cost increases by $15,000 and the variable rate per passenger decreases to $3.50 (use scenario manager to save this as: Scenario Three)

8. Use goal seek to find out how many passengers are necessary to breakeven under scenario two (use scenario manager to save this as: BE Scenario Two )

9. Use goal seek to find out how many passengers are necessary to breakeven under scenario three (use scenario manager to save this as: BE Scenario Three)

10. Evaluate passenger rates on scenario two

a. Using scenario two change passengers to 25,000 (use scenario manager to save this as: 25,000 Scenario Two)

b. Using scenario two change passengers to 15,000 (use scenario manager to save this as: 15,000 Scenario Two)

11. Evaluate passenger rates on scenario three

a. Using scenario three change passengers to 25,000 (use scenario manager to save this as: 25,000 Scenario Three)

b. Using scenario Three change passengers to 15,000 (use scenario manager to save this as: 15,000 Scenario Three)

12. Create scenario summary, include revenue, cost, and income in the results (set result cells as the cells that contain this information)

13. Set up the scenario summary table to print on one page.

14. Create a table in a new worksheet (using the data in the scenario summary table) that highlights the tradeoffs between fixed and variable cost (cost structure). Hint: you will need to use the passenger combinations of scenario two and three. Note you do not need to create a pivot table or a data table, just a simple table that illustrates the tradeoffs. Look at the practice problem under cost structure on Canvas.

15. Save your Excel file in a manner that contains your name (example: Excel3_lmpleis.xls)

16. Submit your Excel file through Canvas