Please show cell references used!
100 Fraser Co. is considering a change to its cost structure. Below is the data relating to the current structure as well as the proposed change. Current Structure Proposed Structure Unit Sales 20,000 Unit Sales 20,000 Sales Price Per Unit $ 100 Sales Price Per Unit $ Total Variable Costs (based on 20,000 units) $ 400,000 Total Variable Costs (based on 20,000 units) $ 700,000 Total Fixed Costs $ 900,000 Total Fixed Costs $ 600,000 1.) Prepare a CVP Statement for each cost structure. Incorporate cell references and formulas where indicated. You can instantly create the CVP Statement for the Proposed Structure, by copying and pasting your completed CVP Statement for the Current Structure. Make sure all highlighted areas are completed. Try to avoid the headings when copying. You want to keep the Proposed Structure heading. CVP Statement - Current Structure CVP Statement - Proposed Structure Per Unit Total % of Sales Total Per Unit % of Sales Sales formula $ 100.00 formula Variable Cost cell reference formula formula Contribuation Margin formula formula formula Fixed Costs cell reference Net Income formula 2.) Use the Contribution Margin technique to calculate the Breakeven point in units and dollars for each scenario. You can save time again by copying from one section to the next. Be careful with the headings. Breakeven Units - Current Structure Breakeven Units - Proposed Structure cell reference cell reference II formula cell reference cell reference formula Breakeven Sales Dollars - Current Structure Breakeven Sales Dollars - Proposed Structure cell reference cell reference formula cell reference cell reference formula 3.) Compare the Net Operating Income and Breakeven calculations for both scenarios. What happened to the breakeven point and why? Type response here 4.) Compute the Degree of Operating Leverage for both scenarios. Save time again. Degree of Operating Leverage - Current Structure Degree of Operating Leverage - Proposed Structure cell reference cell reference formula cell reference cell reference formula 5.) Use the Degree of Operating Leverage to determine how a 10% increase in sales will impact Net Income. Degree of Operating Leverage LABEL Net Income Impact Old Net Income LABEL Current Proposal cell reference cell reference cell reference cell reference formula formula cell reference cell reference formula formula New Net Income formula formula 6.) Save and print (face-to-face class) 7.) Copy ROWS 1-17 of this spreadsheet tab ("ORIGINAL") to the "Revisions" tab. 8.) Use the "Revision" spreadsheet to prove your calculation from instruction #5 of the Original" spreadsheet by increasing the sales volume in the data section (gray shaded area) by 10%. Remember to change anything else in the data section which would be affected by a change in sales volume. You should not make any changes below row 6. 6.) Save and print (face-to-face class) or upload to Blackboard (online class)
