What is the estimated monthly contribution margin per cable subscriber for Cable

Question

What is the estimated monthly contribution margin per cable subscriber for Cable Vision in 2016? What are the estimated total monthly fixed costs for CableVision in 2016? What is CableVision's estimated monthly operating income in 2016 if 16,000 residents subscribe? How many monthly subscribers would be required for CableVision to break even in 2016? How many monthly subscribers would be required for CableVision to earn $26,000 per month in 2016? Assuming a tax rate of 35%, what must revenue be in order for CableVision to earn $26,000 per month in 2016? Some of CableVision's managers are uncertain about their estimate of monthly fixed operating costs. Assuming that 21,000 residents subscribe, how large can monthly fixed operating costs be for CableVision to still earn $26,000 per month in 2016 (ignore taxes)? CableVision has been approached by the City of Mirada to run its cable operations in 2016. After negotiating with key parties, CableVision has made the following agreements: It will offer Mirada residents a basic set of 25 cable television stations at a rate of $32.49 per month. CableVision will pay the city $110,000 per month plus $3.50 per cable subscriber per month to maintain the physical facilities. CableVision will actually pay another company an annual fixed fee of $790,000 plus $7.50 per cable subscriber per month to broadcast the 25 channels. CableVision estimates that operating costs for billing, program news mailings, etc. will be $120,000 per month plus 9% of monthly revenue. CableVision has several questions about its monthly revenues, costs, and profits in 2016.

Explanation / Answer

Part A

1. Monthly contribution margin = $32.49 - 3.50 - 7.50 - 32.49x9%

= 18.56

2. Monthly fixed cost = 120000 + 110000

= 330000

Part B

1. Statement showing monthly operating income

2. Total annula fixed cost = 330000 x 12 + 790000

= 4750000

Breakeven point = 4750000/18.56

= 255927

3. Cable subcriber to subscribe = (330000 + 26000)/18.56

= 19181

4. PV ratio = 18.56/32.49 x 100 = 57.13%

Revenue = (330000 + 26000)/57.13%

= 623140

Subscription fee (16000 x $32.49) 519840 Less: Variable cost (16000 x 11) 176000 Less: Variable Operating cost 46785.60 Less: Fixed costs Maintenance cost 110000 Operating cost 120000 Monthly income -32945.60

Related Questions

Navigate

• Browse (All)
• Browse W
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.