Reference no: EM132300093
Learning Outcome: Formulate budgets and construct a cost-volume-profit analysis using practical scenarios
Objective: The objective of this assignment is to effectively use spreadsheet software to provide cost- volume-profit analysis
CASE STUDY USING EXCEL SPREADSHEET
You work for Adelaide-based Tourperience Ltd which provide tourists and visitors with ‘experiences' of Adelaide and South Australia. Your manager is currently investigating introducing another product, which are ‘De-luxe' helicopter rides over the Barossa Valley. Each trip would be 50km in total.
Your manager wants you to use cost-volume-profit analysis in order to help assess the plan's feasibility. She provides you with the following estimated data:
Selling price per trip: $600 (total for 3 customers - trips only run with 3 customers) Costs:
Fuel: $50 per trip
Barossa ‘goodie bag' per customer: $40 Helicopter rental per month: $20,000 Insurance per month (unlimited trips): $1,000
Pilot costs: $5,000 per month plus $100 per trip
Maintenance costs are difficult to estimate but data from a similar company in a different location shows that these monthly costs were $11,000 when 5,000 kms were flown and $5000 when 1,500 kms were flown.
REQUIRED:
Calculate the following:
1) The Break-even point in trips per month
2) The Break-even point in dollars of revenue per month
3) Assuming a profit after tax requirement from the Helicopter trip business of $120,000 per year and a tax rate of 30%, calculate:
a) Trips required per month to obtain target profit
b) Revenue required per month to obtain target profit
Your manager has requested that the spreadsheet is easy to use for ‘What-if' analysis - so she would like to be able to change some of the inputs to see the impact on the calculations above - for example, if the Helicopter were able to be rented more cheaply or the selling price was increased.