Alltel Pavilion Case Appendix

Topics: Variable cost, Costs, Fixed cost Pages: 4 (493 words) Published: April 11, 2013
Appendix
2. a)
Parking, Concession, Merchandise cost includes both fixed and variable costs.

Variable Costs = | 10% * Revenue| | |
Fixed Costs = | Total expense - | Variable Cost| | | | | |
Costs | Variable | Fixed | Total Cost |
Parking expense | 19,767 * 10% = | 4,448 - 1,976.70 = |  |  | \$ 1,976.70 | \$ 2,471.30 | \$ 4,448.00 | Concession expense | 79,273* 10% = | 43,356 - 7,927.30 = |  |  | \$ 7,927.30 | \$ 35,428.70 | \$43,356.00 | Merchandise expense | 36,428 * 10% = | 17,826 - 3,642.80 = |  |  | \$ 3,642.80 | \$ 14,183.20 | \$17,826.00 | Total ancillary expense | \$ 13,546.80 | \$ 52,083.20 | \$65,630.00 | | | | |

Total variable costs calculation: | | | |
Total ancillary expense (variable)| \$ 13,546.80 | | | Total other variable expense | \$ 14,323.00 | | | Total variable costs | \$ 27,869.80 | | |

Total variable cost/Total revenue | \$ 0.08 | | | | | | |
Total fixed costs calculation: | | | |
Total ancillary expense (fixed)| \$ 52,083.20 | | | Guarantee/Talent costs | \$ 160,635.00 | | |
Production expense | \$ 15,506.00 | | |
Operations expense | \$ 14,991.00 | | |
Advertising expense | \$ 20,030.00 | | |
Total fixed costs | \$ 263,245.20 | | |
| | | |
Total revenue per capita | | | |
Revenue from ticketing | \$ 26.99 | | | Revenue from ancillaries | \$ 13.09 | | | Total revenue per capita | \$ 40.08 | | |

3.
Income before tax = 30,000/(1-0.40) = 50,000

Total fixed costs calculation: | |
Total ancillary expense (Fixed cost) | \$ 52,083.20 |...