Using the data from 2022 in Gaming Table Cost Data, create an Excel spreadsheet to provide a sensitivity analysis of the effect on operating profit of potential changes in demand for HFI Incorporated, ranging from a 20 percent decrease to a 20 percent increase. Use Contribution Income Statements and What-If Sensitivity Analysis as a guide. Assume that two-thirds of fixed costs are manufacturing related; the remaining one-third are selling-related. The variable manufacturing cost per unit is $30, while the variable selling cost per unit is $5. (Hint: Calculate the DOL for 2022 at a sales volume of 3,000 units.) (Input your answer as a percentage rounded to 2 decimal places (i.e., 0.1567 = 15.67%).) DOL (Degree of operating leverage)  ___%   Using the spreadsheet you created, compute the new operating profit assuming a 10% decrease in demand. Operating Profit  $____

Managerial Accounting
15th Edition
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:Carl Warren, Ph.d. Cma William B. Tayler
Chapter10: Evaluating Decentralized Operations
Section: Chapter Questions
Problem 18E
icon
Related questions
icon
Concept explainers
Question

Using the data from 2022 in Gaming Table Cost Data, create an Excel spreadsheet to provide a sensitivity analysis of the effect on operating profit of potential changes in demand for HFI Incorporated, ranging from a 20 percent decrease to a 20 percent increase. Use Contribution Income Statements and What-If Sensitivity Analysis as a guide. Assume that two-thirds of fixed costs are manufacturing related; the remaining one-third are selling-related. The variable manufacturing cost per unit is $30, while the variable selling cost per unit is $5. (Hint: Calculate the DOL for 2022 at a sales volume of 3,000 units.) (Input your answer as a percentage rounded to 2 decimal places (i.e., 0.1567 = 15.67%).)

DOL (Degree of operating leverage)  ___%

 

Using the spreadsheet you created, compute the new operating profit assuming a 10% decrease in demand.

Operating Profit  $____

Required:
1. Using the data from 2022 in Gaming Table Cost Data, create an Excel spreadsheet to provide a sensitivity analysis of
the effect on operating profit of potential changes in demand for HFI Incorporated, ranging from a 20 percent decrease to
a 20 percent increase. Use Contribution Income Statements and What-If Sensitivity Analysis as a guide. Assume that
two-thirds of fixed costs are manufacturing related; the remaining one-third are selling-related. The variable
manufacturing cost per unit is $30, while the variable selling cost per unit is $5. (Hint: Calculate the DOL for 2022 at a
sales volume of 3,000 units.)
2. Using the spreadsheet you created, compute the new operating profit assuming a 10% decrease in demand.
Complete this question by entering your answers in the tabs below.
Gaming Table
Contribution
Income
Statements
What If
Sensitivity
Analysis
Required 1
Required 2
Cost Data
Per Unit
2022
84,000
Fixed costs (per year)
Selling price
Variable cost
Planned production
Planned sales volume
Gaming Table
Required 1
Cost Data
Percent
Notes
Sales
$
225,000
100.00 % $
247,500
22,500
Variable costs
105,000
115,500
10,500
46.67
53.33 % S
Total contribution margin
$
120,000
84,000
132,000
84,000
12,000 53.33% is the contribution margin
0
Fixed costs
Operating profit
$
36,000
$
48,000
12,000 12,000=0.5333 × 22,500
Complete this question by entering your answers in the tabs below.
What If
Gaming Table
Cost Data
Contribution
Income
Statements
Required 1
Required 2
Sensitivity
Analysis
Units Sold
Variable Cost
per Unit
Fixed Costs
S
30
S
84,000
75
35
84,000
75
40
84,000
75
45
84,000
75
<Contribution Income Statements
2,100
2,100
2,100
2,100
Contribution
Income
Statements
S
What If
Sensitivity
Analysis
Amount
75
35
$
2022
3,000 units
3,000 units
Selling Price
per Unit
$
2023
$ 84,000
3,300 units
3,300 units
Required 2
Amount
2023
Operating
Profit
S
Percent
100.00 % S
46.67
53.33 % S
$
10,500
0
-10500
-21000
Change
Required 1 >
Transcribed Image Text:Required: 1. Using the data from 2022 in Gaming Table Cost Data, create an Excel spreadsheet to provide a sensitivity analysis of the effect on operating profit of potential changes in demand for HFI Incorporated, ranging from a 20 percent decrease to a 20 percent increase. Use Contribution Income Statements and What-If Sensitivity Analysis as a guide. Assume that two-thirds of fixed costs are manufacturing related; the remaining one-third are selling-related. The variable manufacturing cost per unit is $30, while the variable selling cost per unit is $5. (Hint: Calculate the DOL for 2022 at a sales volume of 3,000 units.) 2. Using the spreadsheet you created, compute the new operating profit assuming a 10% decrease in demand. Complete this question by entering your answers in the tabs below. Gaming Table Contribution Income Statements What If Sensitivity Analysis Required 1 Required 2 Cost Data Per Unit 2022 84,000 Fixed costs (per year) Selling price Variable cost Planned production Planned sales volume Gaming Table Required 1 Cost Data Percent Notes Sales $ 225,000 100.00 % $ 247,500 22,500 Variable costs 105,000 115,500 10,500 46.67 53.33 % S Total contribution margin $ 120,000 84,000 132,000 84,000 12,000 53.33% is the contribution margin 0 Fixed costs Operating profit $ 36,000 $ 48,000 12,000 12,000=0.5333 × 22,500 Complete this question by entering your answers in the tabs below. What If Gaming Table Cost Data Contribution Income Statements Required 1 Required 2 Sensitivity Analysis Units Sold Variable Cost per Unit Fixed Costs S 30 S 84,000 75 35 84,000 75 40 84,000 75 45 84,000 75 <Contribution Income Statements 2,100 2,100 2,100 2,100 Contribution Income Statements S What If Sensitivity Analysis Amount 75 35 $ 2022 3,000 units 3,000 units Selling Price per Unit $ 2023 $ 84,000 3,300 units 3,300 units Required 2 Amount 2023 Operating Profit S Percent 100.00 % S 46.67 53.33 % S $ 10,500 0 -10500 -21000 Change Required 1 >
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Cost volume profit (CVP) analysis
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.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College