In: Accounting
You run a school in Florida. Fixed monthly cost is $5,396.00 for rent and utilities, $6,006.00 is spent in salaries and $1,475.00 in insurance. Also every student adds up to $97.00 per month in stationary, food etc. You charge $699.00 per month from every student now.
You are considering moving the school to another neighborhood where the rent and utilities will increase to $11,585.00, salaries to $6,315.00 and insurance to $2,371.00 per month. Variable cost per student will increase up to $195.00 per month. However you can charge $1,199.00 per student. At what point will you be indifferent between your current mode of operation and the new option?
--Net Income under current mode:
Total revenues |
699x |
Rent |
$ 5,396.00 |
Utilities |
$ 6,006.00 |
Insurance |
$ 1,475.00 |
Total Fixed Cost |
$ 12,877.00 |
Stationery (Variable cost) |
97x |
Total Cost |
12877 + 97x |
Net Income |
[699x - [12877 + 97x] |
= 699x – 97x - 12877 |
|
= 602x - 12877 |
---Net Income under New Option:
Total revenues |
1199x |
Rent |
$ 11,585.00 |
Salaries |
$ 6,315.00 |
Insurance |
$ 2,371.00 |
Total Fixed Cost |
$ 20,271.00 |
Variable cost |
195x |
Total Cost |
20271 + 195x |
Net Income |
[1199x - (20271 + 195x)] |
= 1199x-195x-20271 |
|
= 1004x - 20271 |
Hence, Equation: 602x – 12877 = 1004x – 20271
>602x – 12877 = 1004x – 20271
>20271 – 12877 = 1004x – 602x
>7394 = 402x
>x = 18.39 students
or 18 students. = Answer