Question
Revenue Hours January February March Intercompany 206 181 223 Commercial 123 135 138 Total revenue hours 329 316 361 Service hours 32 32 40 Available
Revenue Hours | January | February | March |
Intercompany | 206 | 181 | 223 |
Commercial | 123 | 135 | 138 |
Total revenue hours | 329 | 316 | 361 |
Service hours | 32 | 32 | 40 |
Available hours | 223 | 164 | 143 |
Total hours | 584 | 512 | 544 |
Revenues |
|
|
|
Intercompany sales | $82,400 | $72,400 | $89,200 |
Commercial sales |
|
|
|
Computer use | 98,400 | 108,000 | 110,400 |
Other | 9,241 | 9,184 | 12,685 |
Total revenue | $190,041 | $189,584 | $212,285 |
Expenses |
|
|
|
Space costs: |
|
|
|
Rent | $8,000 | $8,000 | $8,000 |
Custodial services | 1,240 | 1,240 | 1,240 |
| 9,240 | 9,240 | 9,240 |
Equipment costs |
|
|
|
Computer leases | 95,000 | 95,000 | 95,000 |
Maintenance | 5,400 | 5,400 | 5,400 |
Depreciation: |
|
|
|
Computer equipment | 25,500 | 25,500 | 25,500 |
Office equipment and fixtures | 680 | 680 | 680 |
Power | 1,633 | 1,592 | 1,803 |
| 128,213 | 128,172 | 128,383 |
Wages and salaries |
|
|
|
Operations | 29,496 | 29,184 | 30,264 |
Systems development and maintenance | 12,000 | 12,000 | 12,000 |
Administration | 9,000 | 9,000 | 9,000 |
Sales | 11,200 | 11,200 | 11,200 |
| 61,696 | 61,384 | 62,464/ |
Materials | 9,031 | 8,731 | 10,317 |
Sales promotions | 7,909 | 7,039 | 8,083 |
Corporate services | 15,424 | 15,359 | 15,236 |
Total expenses | $231,513 | $229,925 | $233,723 |
Net income (loss) | $(41,472) | $(40,341) | $(21,438) |
Assuming the company demand for service will average 205 hours per month, what level of commercial sales of computer use would be necessary to break even each month?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started