Contribution margin %-->
Contribution = Gross profit - Variable expenses = 851900-222380 = $ 629520
Contribution margin % = Contribution / Revenue = 629520/2098400 = 30%
1.
| Dinner | Lunch | |
| Sale price p.u….(i) | 40 | 20 |
| Variable cost p.u….(i)-(ii) | -28 | -14 |
| Contribution p.u @30%..(ii) | 12 | 6 |
| Fixed expenses...(iii) | 170940 | 170940 |
| Break-even in units...(iii)/(ii) | 14245 | 28490 |
If only Dinners are to be sold, then 14245 dinners to be sold to break-even i.e. to cover Fixed costs
If only Lunches are to be sold, then 28490 lunches to be sold to break-even i.e. to cover Fixed costs
If both Dinner and Lunch are to be sold, then a total of 14245 meals to be sold to break-even.
2. In order to find whether annual expenditure to be undertaken or not, we will find incremental revenue and compare with additional cost of $15000.
| 3 dinners | 6 lunches | Total | |
| Sales...(A) | 36600 | 36600 | 73200 |
| Calculation | 40$ * 3 * 305 days | 20$ * 6 * 305 days | |
| Contribution margin (30% of Sales..(A)) | 10980 | 10980 | 21960 |
Since the contribution is more than additional cost of $15000, which results in excess of $6960, annual advertising expenditure to be undertaken.
• Average dinner sale price - $40 Income statement - La Brasserie restaurant Revenues $2,098,400 •...
ICE-3 (Work as a group of 3-4. Submit to Canvas by 02/17/2020, 11:59 PM) Income statement -La Brasserie restaurant $2,098,400 1.246,500 851,900 • Average dinner sale price - $40 • Average lunch sale price - $20 • Assume that the variable cost of preparing and serving dinner is also twice that of a lunch • The restaurant serves twice as many lunches as dinners • Assume - restaurant open for 305 days Revenues Cost of sales, all variable Gross profit...
ICE-3 (Work as a group of 3-4. Submit to Canvas by 02/17/2020, 11:59 PM) Income statement -La Brasserie restaurant $2,098,400 1.246,500 851,900 • Average dinner sale price - $40 • Average lunch sale price - $20 • Assume that the variable cost of preparing and serving dinner is also twice that of a lunch • The restaurant serves twice as many lunches as dinners • Assume - restaurant open for 305 days Revenues Cost of sales, all variable Gross profit...
6100 Case study Case #1 Sales $2,158,400 Cost of sales (all variable) $1,246,050 Gross Margin $912,350 Operating expenses: Variable $222,380 Fixed $170,940 Total operating expenses: $393,320 Administative expenses (all fixed) $451,500 Net operating income $67,530 The above income statement presents the sales, expenses and pre-tax operating income for a local eating facility. At this facility, the average meal cost for lunches and dinners are $20 and $40 respectively. This restaurant serves both lunch and dinner 300 days per year, and...
As a recently hired MBA intern, you are working in a consulting capacity to provide an analysis for Al Dente's Italian Restaurant. A financial income Statement is presented below: Sales $4,640,560 Cost of sales (all variable) $2,679,008 Gross Margin $1,961,553 Operating expenses: Variable $478,117 Fixed $367,521 Total operating expenses: $845,638 Administative expenses (all fixed) $970,725 Net operating income $145,190 This income statement presents the sales, expenses and pre-tax operating income for a local eating facility. At Al Dente, the average...
MBA 6100 Case Study 1 Spring 2019 Block 2 As a recently hired MBA intern, you are working in a consulting capacity to provide an analysis for Al Dente's Italian Restaurant. A financial income Statement is presented below: Sales $4,856,400 Cost of sales (all variable) $2,803,613 Gross Margin $2,052,788 Operating expenses: Variable $500,355 Fixed $384,615 Total operating expenses: $884,970 Administative expenses (all fixed) $1,015,875 Net operating income $151,943 This income statement presents the sales, expenses and pre-tax operating income for...
MBA 6100 Case Study 1 Spring 2019 Block 2 As a recently hired MBA intern, you are working in a consulting capacity to provide an analysis for Al Dente's Italian Restaurant. A financial income Statement is presented below: Sales $4,640,560 Cost of sales (all variable) $2,679,008 Gross Margin $1,961,553 Operating expenses: Variable $478,117 Fixed $367,521 Total operating expenses: $845,638 Administative expenses (all fixed) $970,725 Net operating income $145,190 This income statement presents the sales, expenses and pre-tax operating income for...
As a recently hired MBA intern, you are working in a consulting capacity to provide an analysis for Al Dente's Italian Restaurant. A financial income Statement is presented below: Sales $2,698,000 Cost of sales (all variable) $1,557,563 Gross Margin $1,140,438 Operating expenses: Variable $277,975 Fixed $213,675 Total operating expenses: $491,650 Administative expenses (all fixed) $564,375 Net operating income $84,413 This income statement presents the sales, expenses and pre-tax operating income for a local eating facility. At Al Dente, the average...
III. CAFETERÍA CRIOLLA PRESENTS THE FOLLOWING INFORMATION Breakfast $5.00 Lunch $8.00 Diner $12.00 AVERAGE SALE PRICE / UNIT 3.00 6.00 AVERAGE VARIABLE COSTS. UNIT OTHER INFORMATION. TOTAL FIXED COSTS PER MONTH $ 25,000 C PRODUCTION CAPACITY: 8,000 BREAKFAST; 4,000 LUNCHES AND 2,000 DINNERS PER MONTH REQUIRED. SHOW CLEARLY THE CALCULATIONS. THE USE OF THE EQUATION FOR MIX SALTS IS RECOMMENDED. 1. Determine the Contribution Margin for each meal service. 2. Assume that production and sale is achieved for a particular...
Complete the following Income Statement and Contribution
Statement. Where ever there is a "?", a formula/number needs to be
entered.
Sales Variable costs: $12,000 Cost of goods sold Variable selling Variable administrative $6,000 $600 $400 Fixed costs: Fixed selling Fixed administrative $2,500 $1,500 Traditional Format Income Statement Sales Cost of goods sold Gross margin Selling and administrative expenses Selling Administrative Net operating income Contribution Format Income Statement Sales Variable expenses Cost of goods sold Variable selling Variable administration Contribution margin...
Differential Analysis Report for a Discontinued Product The condensed product-line income statement for Dinner Ware Company is as follows: DINNER WARE COMPANY Product-Line Income Statement Bowls Plates Cups Sales $1,500,000 $2,350,000 $975,000 (900,000) Cost of goods sold Gross profit (1,400,000) $950,000 (700,000) $250,000 $600,000 (270,000) $330,000 (780,000) $195,000 (300,000) $(105,000) Selling and administrative expenses Operating income (loss) Fixed costs are 40% of the cost of goods sold and 18% of the selling and administrative expenses. Dinner Ware assumes that fixed...