File Home Insert Page Layout Formulas Data Review View Automate Help Editing v Share Comments Catch up Calibri 12 B Lv Av . .. Ev ab General ,00 00 20 [V ATV OV . . . fx You can assume this is 50%, 65%, and 80% capacity but while having all four shows. B C D E F G H I J 4 Occupancy Calculate breakeven 50% 65% 80% Number of tickets sold You can assume this is 50%, 65%, and 80% capa Total box office and facility fee per ticket Weighted average contribution margin per ticket needed without $500 income donation Weighted average price per ticket needed without $500 income donation Weighted average contribution margin per ticket needed with $500 income donation Weighted average price per ticket needed with donation with $500 income donation1 ln-Kind Donations $300 2 Cash Donations 52mm Total Fixed Income $500 1 Income from Adult Ticket Sales $1,575 2 Income from Student and Senior Ticket Sales $594 Total Variable Income 52,169 l Total Ticket Income Per Show $2,169 Total Ticket Income for 3 Shows $6,507 Total Ticket Income for 4 Shows $8,676