Eagle Airlines Case - Low Hours Flown Charter Price per...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
Low Base High Hours Flown 500 800 1000 Charter Price per hour $300.00 $325.00 $350.00 Ticket Price per hour $95.00 $100.00 $108.00 Occupancy Rate on Scheduled Flights 40.00% 50.00% 60.00% % of Charter Flights 45.00% 50.00% 70.00% Operating Cost per Hour $230.00 $245.00 $260.00 Insurance $18,000.00 $20,000.00 $25,000.00 Proportion Financed 30.00% 40.00% 50.00% Interest Rate 10.50% 11.50% 13.00% Purchase Price $85,000.00 $87,500.00 $90,000.00 Revenue From Charters $67,500.00 $130,000.00 $245,000.00 Revenue From Scheduled Flight $52,250.00 $100,000.00 $97,200.00 Fixed Cost $20,677.50 $24,025.00 $30,850.00 Variable Cost $115,000.00 $196,000.00 $260,000.00 Using Low Values Using Base Values Using High Values Total Revenue $119,750.00 $230,000.00 $342,200.00 Total Cost $135,677.50 $220,025.00 $290,850.00 Total Profit -$15,927.50 $9,975.00 $51,350.00
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
INPUT VARIABLES PROFIT MODEL Base Hours Flown 800 Base Charter Price per hour 325 Total Revenue $230,000.00 Ticket Price per hour 100 Total Cost $220,025.00 0.5 Total Profit $9,975.00 % of Charter Flights 0.5 245 Revenue From Charters $130,000.00 Insurance 20000 $100,000.00 Proportion Financed 0.4 Fixed Cost $24,025.00 Interest Rate 0.115 Variable Cost $196,000.00 Purchase Price 87500 Hours Flown LB 500 UB 1000 Intervals 20 Width 25 Hours Flown Profit $9,975.00 -37.50% 0 $500.00 -$2,775.00 -34.38% 1 $525.00 -$1,712.50 -31.25% 2 $550.00 -$650.00 -28.13% 3 $575.00 $412.50 -25.00% 4 $600.00 $1,475.00 -21.88% 5 $625.00 $2,537.50 -18.75% 6 $650.00 $3,600.00 -15.63% 7 $675.00 $4,662.50 -12.50% 8 $700.00 $5,725.00 -9.38% 9 $725.00 $6,787.50 -6.25% 10 $750.00 $7,850.00 -3.13% 11 $775.00 $8,912.50 0.00% 12 $800.00 $9,975.00 3.13% 13 $825.00 $11,037.50 6.25% 14 $850.00 $12,100.00 9.38% 15 $875.00 $13,162.50 12.50% 16 $900.00 $14,225.00 15.63% 17 $925.00 $15,287.50 18.75% 18 $950.00 $16,350.00 21.88% 19 $975.00 $17,412.50 25.00% 20 $1,000.00 $18,475.00 ### 4200 ### 4200 Occupancy Rate on Scheduled Flights Operating Cost per Hour Revenue From Scheduled Flight Percent Change from Base Case Value -50% -40% -30% -20% -10% 0% 10% 20% 30% -15000 -10000 -5000 0 5000 10000 15000 20000 25000 30000 35000 Sensitivity of Profit on Hours Flown (Keeping Everything Column D Column C Hours Flown Profit
Background image of page 2
INPUT VARIABLES PROFIT MODEL Base Hours Flown 800 Base Charter Price per hour 325 Total Revenue $230,000.00 Ticket Price per hour 100 Total Cost $220,025.00 0.5 Total Profit $9,975.00
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 8

Eagle Airlines Case - Low Hours Flown Charter Price per...

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online