Account Analysis Method

Shirrell Blackthorn is the accountant for several pizza restaurants based in a tri-city area. The president of the chain wanted some help with budgeting and cost control, so Shirrell decided to analyze the accounts for the past year. She divided the accounts into four different categories, depending on whether they appeared to be primarily fixed or to vary with one of three different drivers. Food and wage costs appeared to vary with the total sales dollars. Delivery costs varied with the number of miles driven (workers were required to use their own cars and were reimbursed for miles driven). A group of other costs, including purchasing, materials handling, and purchases of kitchen equipment, dishes, and pans, appeared to vary with the number of different product types (e.g., pizza, salad, and lasagna). Shirrell came up with the following monthly averages:

Food and wage costs	$	203,050
Delivery costs	$	15,600
Other costs	$	195
Fixed costs	$	300,000
Sales revenue	$	550,000
Delivery mileage in miles		8,000
Number of product types		15

Required:

1. Calculate the average variable rate for the following costs: food and wages, delivery costs, and other costs. If required, round your answers to two decimal places. Use your rounded answers in subsequent computations if necessary.

	Average Variable Rate
Food and wages	fill in the blank 1	%
Delivery costs	$fill in the blank 2	per mile
Other costs	$fill in the blank 3	per product

2. Form an equation for total cost based on the fixed costs and your results from Requirement 1. Enter the sales percent in decimal form, rounded to four decimal places. For example, 62.75% would be entered as 0.6275.

Total cost

=

$fill in the blank 4

+

fill in the blank 5 (sales)

+

$fill in the blank 6 (miles)

+

$fill in the blank 7 (product)

3. The president is considering expanding the restaurant menu and plans to add one new offering to the menu. According to the cost equation, what is the additional monthly cost for the new menu offering?

$fill in the blank 8