Develop an Excel model for Robert's Chiropractic Clinic - use the scenario provided below. Robert Berns...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Develop an Excel model for Robert's Chiropractic Clinic - use the scenario provided below. Robert Berns runs a Chiropractic Clinic in Belle Jardin in St. Louis. His annual fixed operating costs are $200,000, while the variable cost per each patient treated is estimated at $58. The price billed for each visit is $122. Currently he has 3,000 visits per year. Is he making a profit? How many patients would he need to see each year to break even? You will need to work on 4 sheets of the attached template. The sheet named Break even point analysis has built-in comments that should help you in creating 3 data tables (use DATA tab, then What-if), developing formulas for total costs and revenues. On this sheet create also an annotated XY (scatter) chart to illustrate the break even point. The chart should display your name in the title. The other 3 sheets for goal seek have necessary explanations as well. O P A B D E F G H L M R 1 Robert's Clinic 2 Annual Fixed Operating Costs 3 Variable Cost per Patient 4 Price Blled per Visit 5 # patients seen annually Data Table 1 200,000 Recalculation of profit/loss with annual fixed operating costs ranging from 198,000 to 212,000 by $2,000 58 MEzvan: point to the cal with formula for ed costs vary but variable costs and price billed per visit stay constant proftloss 122 198,000 3,000 200,000 batients = 3000 6 202.000 7 Total annual cost 204.000 8 Total annual revenues 9 Profit/loss 10 Break even point 206,000 MIRA: Enter appropriate formulas in lcells D7 through D10 208,000 210,000 11 212,000 fixed cost MIRA: Enter formulas for Total cost and 12 revenues in cells B14, C14. Copy the formulas. # patients seen 13 annually Total cost 3,075 revenue 14 Data Table 2 Break even point recalculated when variable costs vary from $52 to $60 15 3,080 16 3,085 52 MEzvan: Ipoint to the cell with formula for BE 17 3,090 53 18 3,095 54 19 3,100 3,105 3,110 56 20 56 21 57 22 3,115 3,120 58 23 59 24 3,125 60 25 3,130 var cost 26 3,135 3,140 3,145 Data Table 3 Break even point recalculated when price billed per visit and variable operating costs vary variable cost 27 28 29 3,150 3,155 3,160 3,165 54 55 56 57 58 59 60 61 62 2$ 120.00 30 31 122.00 32 24 124.00 33 3,170 126.00 34 3,175 128.00 24 $4 24 35 3,180 130.00 36 3,185 3,190 132.00 37 134.00 3,196 3,200 38 price charged per visit 39 40 MIRA: Create an annotated XY (scatter) chart to show the break even point display your name in the title 41 42 43 44 45 A В C E F G H J 1 Robert's Clinic Annual Fixed Operating Costs $200,000.00 3 Variable Cost per Patient $ 58.00 Price Billed per Visit $ 122.00 # patients seen annually 3,000 6. 7 Total annual cost $374,000.00 Total annual revenues $366,000.00 Profit/loss -8,000.00 10 11 12 Use goal seek to find the break even point 13 14 15 16 17 18 19 20 21 A В C F G H J K M N On this sheet use goal seek to find out how much the variable cost per patient would have to change to allow the clinic to break even at 3100 patients annually. 2 Assume that the fixed cost stays at $200,000 and the price billed per visit is $122. 1 3 5 6. 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 P. A C D E F G J K L M P 1 On this sheet use goal seek to find out how much the price billed per visit would have to change to allow the clinic to break even at 3000 patients annually. 2 Assume that the variable cost per patient stays at $58 and the fixed cost stays at 200,000. 4 6. 8 9. 10 11 12 13 14 15 16 17 B. Develop an Excel model for Robert's Chiropractic Clinic - use the scenario provided below. Robert Berns runs a Chiropractic Clinic in Belle Jardin in St. Louis. His annual fixed operating costs are $200,000, while the variable cost per each patient treated is estimated at $58. The price billed for each visit is $122. Currently he has 3,000 visits per year. Is he making a profit? How many patients would he need to see each year to break even? You will need to work on 4 sheets of the attached template. The sheet named Break even point analysis has built-in comments that should help you in creating 3 data tables (use DATA tab, then What-if), developing formulas for total costs and revenues. On this sheet create also an annotated XY (scatter) chart to illustrate the break even point. The chart should display your name in the title. The other 3 sheets for goal seek have necessary explanations as well. O P A B D E F G H L M R 1 Robert's Clinic 2 Annual Fixed Operating Costs 3 Variable Cost per Patient 4 Price Blled per Visit 5 # patients seen annually Data Table 1 200,000 Recalculation of profit/loss with annual fixed operating costs ranging from 198,000 to 212,000 by $2,000 58 MEzvan: point to the cal with formula for ed costs vary but variable costs and price billed per visit stay constant proftloss 122 198,000 3,000 200,000 batients = 3000 6 202.000 7 Total annual cost 204.000 8 Total annual revenues 9 Profit/loss 10 Break even point 206,000 MIRA: Enter appropriate formulas in lcells D7 through D10 208,000 210,000 11 212,000 fixed cost MIRA: Enter formulas for Total cost and 12 revenues in cells B14, C14. Copy the formulas. # patients seen 13 annually Total cost 3,075 revenue 14 Data Table 2 Break even point recalculated when variable costs vary from $52 to $60 15 3,080 16 3,085 52 MEzvan: Ipoint to the cell with formula for BE 17 3,090 53 18 3,095 54 19 3,100 3,105 3,110 56 20 56 21 57 22 3,115 3,120 58 23 59 24 3,125 60 25 3,130 var cost 26 3,135 3,140 3,145 Data Table 3 Break even point recalculated when price billed per visit and variable operating costs vary variable cost 27 28 29 3,150 3,155 3,160 3,165 54 55 56 57 58 59 60 61 62 2$ 120.00 30 31 122.00 32 24 124.00 33 3,170 126.00 34 3,175 128.00 24 $4 24 35 3,180 130.00 36 3,185 3,190 132.00 37 134.00 3,196 3,200 38 price charged per visit 39 40 MIRA: Create an annotated XY (scatter) chart to show the break even point display your name in the title 41 42 43 44 45 A В C E F G H J 1 Robert's Clinic Annual Fixed Operating Costs $200,000.00 3 Variable Cost per Patient $ 58.00 Price Billed per Visit $ 122.00 # patients seen annually 3,000 6. 7 Total annual cost $374,000.00 Total annual revenues $366,000.00 Profit/loss -8,000.00 10 11 12 Use goal seek to find the break even point 13 14 15 16 17 18 19 20 21 A В C F G H J K M N On this sheet use goal seek to find out how much the variable cost per patient would have to change to allow the clinic to break even at 3100 patients annually. 2 Assume that the fixed cost stays at $200,000 and the price billed per visit is $122. 1 3 5 6. 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 P. A C D E F G J K L M P 1 On this sheet use goal seek to find out how much the price billed per visit would have to change to allow the clinic to break even at 3000 patients annually. 2 Assume that the variable cost per patient stays at $58 and the fixed cost stays at 200,000. 4 6. 8 9. 10 11 12 13 14 15 16 17 B.
Expert Answer:
Answer rating: 100% (QA)
Roberts Clinic Recalculation of Profit Loss Annual Fixed Operating Cost 200000 Variable cost per patient 58 198000 6000 price 122 200000 8000 patient ... View the full answer
Related Book For
Posted Date:
Students also viewed these programming questions
-
Question V Consider a forward contract for shares of company X. The current stock price of the share is $100. The share will pay quarterly dividends of $1/share, beginning in 3 months. The interest...
-
Accounting 1 J K L M N O P Q R S T U V W X Y Z AA AB AC AD AE AF AG AH AI AJ AK AL AM AN AO AP AQ AR AS AT AU AV AW AX AY 1. Study ChaptDate Project J57 (hrs) 2.50 Project K52 (hrs) 2.00 December 3...
-
ACME Tech inc. Sales (SMillion) Product Line Q1 Q1% of YTD Q2 Q2% of YTD Q3 Q3% of YTD YTD Al 450 550 700 formula Robot 200 formula 150 220 Smart-Sensor 300 250 250 formula Company total...
-
Suppose that In Example 18.6 the electrical firm does not have enough prior information regarding the population mean length of life to be able to assume a normal distribution for p. The firm...
-
(a) A baseball weighs 5.13 oz. What is the kinetic energy in joules of this baseball when it is thrown by a major-league pitcher at 95.0 mph? (b) By what factor will the kinetic energy change if the...
-
Hugh Stanley manages a Dairy House drive-in. His straight-time pay is $12 per hour, with time-and-a-half for hours in excess of 40 per week. Stanley's payroll deductions include withheld income tax...
-
How can the strength of association be measured in a multiple regression model?
-
Peter Johnson, the CFO of Homer Industries, Inc. is trying to determine the Weighted Cost of Capital (WACC) based on two different capital structures under consideration to fund a new project. Assume...
-
1. Types of Spectra a. A cool cloud of Helium absorbs light from some nearby stars. You view only the light given off by the cloud, not any stars. Draw the plot that you expect your instruments to...
-
A 200.0-liter water tank can withstand pressures up to 20.0 bar absolute before rupturing. At a particular time the tank contains 165.0 kg of liquid water, the fill and exit valves are closed, and...
-
Selected information regarding a company's most recent quarter follows (all data in thousands). Cost of goods manufactured Gross profit Operating expenses Ending finished goods Inventory Sales...
-
The Pan American Bottling Co. is considering the purchase of a new machine that would increase the speed of bottling and save money. The net cost of this machine is $66,000. The annual cash flows...
-
Stats Air operates a daily flight between Sydney and Griffith that has operated for six years. Flight XZ 966 is scheduled to depart Sydney at 11:35 and arrive in Griffith at 13:10. Flight XZ 967 is...
-
Amazing Bakers sells bread to 40 supermarkets. It costs Amazing $1,250 per day to operate its plant. The profit per loaf of bread sold in the supermarket is $.025. Any unsold bread is returned to the...
-
How does bacteria acquire resistance to any antibiotics
-
The Crime Scene: Field Notes, Documenting, and Reporting based on the lecture and text. This assignment will give employees an opportunity to actively engage in a discussion with classmates about...
-
Christian perspective, healthcare policy for the homeless funding and resources. Outline the financial aspects of your policy, including the budget required for implementation. Will there be public...
-
According to a New York Times columnist, The estate tax affects a surprisingly small number of people. In 2003, . . . just 1.25 percent of all deaths resulted in taxable estates, with most of them...
-
Repeat Exercise 18 using the results of Exercise 16. In Exercise 18 a. y(0.54) and y(0.94)\ b. y(1.25) and y(1.93) c. y(1.3) and y(2.93) d. y(0.54) and y(0.94)
-
Find the approximations to within 104 to all the real zeros of the following polynomials using Newton's method. a. f (x) = x3 2x2 5 b. f (x) = x3 + 3x2 1 c. f (x) = x3 x 1 d. f (x) = x4 + 2x2 x...
-
The two-by-two linear system ax + by = e, cx + dy = f , Where a, b, c, d, e, f are given, can be solved for x and y as follows: Set m = c/a, provided a 0; d1 = d mb; f1 = f me; y = f1/d1; x = (e ...
-
How and why would a country give up any of its sovereign powers?
-
As you have seen in this chapter, international trade law is founded on the importance and benefits of removing trade barriers. However, WTO rules also recognize the need to restrain trade in certain...
-
Could a contract be difficult to categorize as either public or private international law? What would such a contract look like?
Study smarter with the SolutionInn App