Case Tasks …show more content…
As illustrated above, the company has extremely large fixed costs which are the main contributor to its net income result.
Break-Even Analysis
Assuming that intracompany hours are 205, the following is an analysis to determine the number of commercial revenue hours needed to break-even.
The following formula was used: Revenue = Variable + Fixed Costs $400(205) + x($800) = (x+205)($28.70) + $212,636.67 $82,000 + $800x = $28.70x + $5883.50 + $212,636.67 $82,000 + $800x = $28.70x + $218,520.17 $771.30x = $136,520.17 x = 177.00 hours needed to break-even
Effects on Income
Three options were analyzed to determine their effects on net income using the following formula: Net Income = SP(x) - VC(x) – TFC
Note: Intracompany demand remains at 205 hours
Option 1: Increase the price to commercial customers to $1,000 per hour which would decrease demand 30%
Net Income = $400(205) + $1000(96.6) - 301.6($28.70) - $212,636.67
Net