It became clear to the owners of RBC that the initial financial model was not adequate for answering these types of questions. After further research, RBC created another financial model that provided the following information for the first year of operations. Sales Beer sales (44% of total sales) Food sales (46% of total sales) Other sales (10% of total sales) Total sales Variable Costs $910,800 952, 200 207,000 $2,070,000 Beer (14% of beer sales) Food (34% of food sales) Other (31% of other sales) Wages of employees (20% of sales) Supplies (2% of sales) Utilities (4% of sales) Other: credit card, misc. (3% of sales) Total variable costs Contribution margin Fixed Costs $127,512 323,748 64,170 414,000 41,400 82,800 62,100 $1,115,730 $ 954, 270 Salaries: manager, chef, brewer Maintenance Advertising Other: cleaning, menus, misc Insurance and accounting Property taxes Depreciation Debt service (interest on debt) Total fixed costs $137,000 29,000 19,000 33,000 36,000 23,000 91,000 129,000 $ 497,000 $ 457,270 Operating profit Required: Perform a sensitivity analysis by answering the following questions: a. What is the break-even point in sales dollars for RBC? b. What is the margin of safety for RBC? c. What sales dollars would be required to achieve an operating profit of $110,000? $490,000?
It became clear to the owners of RBC that the initial financial model was not adequate for answering these types of questions. After further research, RBC created another financial model that provided the following information for the first year of operations. Sales Beer sales (44% of total sales) Food sales (46% of total sales) Other sales (10% of total sales) Total sales Variable Costs $910,800 952, 200 207,000 $2,070,000 Beer (14% of beer sales) Food (34% of food sales) Other (31% of other sales) Wages of employees (20% of sales) Supplies (2% of sales) Utilities (4% of sales) Other: credit card, misc. (3% of sales) Total variable costs Contribution margin Fixed Costs $127,512 323,748 64,170 414,000 41,400 82,800 62,100 $1,115,730 $ 954, 270 Salaries: manager, chef, brewer Maintenance Advertising Other: cleaning, menus, misc Insurance and accounting Property taxes Depreciation Debt service (interest on debt) Total fixed costs $137,000 29,000 19,000 33,000 36,000 23,000 91,000 129,000 $ 497,000 $ 457,270 Operating profit Required: Perform a sensitivity analysis by answering the following questions: a. What is the break-even point in sales dollars for RBC? b. What is the margin of safety for RBC? c. What sales dollars would be required to achieve an operating profit of $110,000? $490,000?
Essentials of Business Analytics (MindTap Course List)
2nd Edition
ISBN:9781305627734
Author:Jeffrey D. Camm, James J. Cochran, Michael J. Fry, Jeffrey W. Ohlmann, David R. Anderson
Publisher:Jeffrey D. Camm, James J. Cochran, Michael J. Fry, Jeffrey W. Ohlmann, David R. Anderson
Chapter8: Time Series Analysis And_forecasting
Section: Chapter Questions
Problem 1C: The Vintage Restaurant, on Captiva Island near Fort Myers, Florida, is owned and operated by Karen...
Related questions
Question
Three entrepreneurs were looking to start a new brewpub near Sacramento, California, called Rosevill Brewing Company (RBC)
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 4 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Essentials of Business Analytics (MindTap Course …
Statistics
ISBN:
9781305627734
Author:
Jeffrey D. Camm, James J. Cochran, Michael J. Fry, Jeffrey W. Ohlmann, David R. Anderson
Publisher:
Cengage Learning
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Essentials of Business Analytics (MindTap Course …
Statistics
ISBN:
9781305627734
Author:
Jeffrey D. Camm, James J. Cochran, Michael J. Fry, Jeffrey W. Ohlmann, David R. Anderson
Publisher:
Cengage Learning
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Auditing: A Risk Based-Approach to Conducting a Q…
Accounting
ISBN:
9781305080577
Author:
Karla M Johnstone, Audrey A. Gramling, Larry E. Rittenberg
Publisher:
South-Western College Pub