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 $____
Cost-Volume-Profit Analysis
Cost Volume Profit (CVP) analysis is a cost accounting method that analyses the effect of fluctuating cost and volume on the operating profit. Also known as break-even analysis, CVP determines the break-even point for varying volumes of sales and cost structures. This information helps the managers make economic decisions on a short-term basis. CVP analysis is based on many assumptions. Sales price, variable costs, and fixed costs per unit are assumed to be constant. The analysis also assumes that all units produced are sold and costs get impacted due to changes in activities. All costs incurred by the company like administrative, manufacturing, and selling costs are identified as either fixed or variable.
Marginal Costing
Marginal cost is defined as the change in the total cost which takes place when one additional unit of a product is manufactured. The marginal cost is influenced only by the variations which generally occur in the variable costs because the fixed costs remain the same irrespective of the output produced. The concept of marginal cost is used for product pricing when the customers want the lowest possible price for a certain number of orders. There is no accounting entry for marginal cost and it is only used by the management for taking effective decisions.
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
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 >](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fc472803f-a5f2-4101-91b0-8fdf27ba19f2%2F26b3212a-5f8c-48b5-ba1d-3006f28c2e60%2Fl9iojs_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)