I need to help to complete this excel spread sheet. Here is the info needed to complete.

Dear Mr. Junior Berger, I am thrilled about the opportunity of opening the new Mega Burger" restaurant at the school. This new limited menu concept will be a great addition to the school Food Court. I need your help in determining if this is a good business opportunity. Before we make a decision on whether or not we will start negotiations the school and Mega Burger, I would like to know what is the Break-even Point for this type of business. I was able to gather the following information about our menu:

Mega Burger	Expected Popularity	Suggested Selling Price	Food Cost
Mega Burger Combo	20%	$8.89	$3.11
Double Mega Combo	15%	$9.99	$3.50
Mega Chicken Combo	15%	$7.99	$2.80
Mega Tenders Combo	30%	$6.19	$2.17
Mega Dog Combo	15%	$5.29	$1.85
Mega Veggie Burger Combo	5%	$7.19	$2.52

Based on the data gathered, on average, we expect the following customer traffic:

1. 500 customers between Mondays and Thursdays.
2. 100 customers of Fridays.
3. 50 customers on Saturday.
4. Closed on Sunday
5. Please keep in mind that this Operation will be closed a total of four weeks during the year due to university holidays throughout the year.

As for our costs, hourly labor Cost was estimated at 40% of sales, the Mega Burger Franchise Fee is 5%, and other expenses include: 1.Rent will be $2,250 per month 2.Insurance will be $500 per month 3.Utilities will be $ 2,159 per month 4.General Manager salary is $40,000 per year 5. Assistant Manager salary is $2,250 per month 6. Cost Paper Product (to go, etc) was estimated at 1.5% 7. Marketing expenses was estimated at $250 per month 8. The depreciation expense is $1,750 per week

Please let me know what is the Break-even Point for the year in total dollars and in total customers. Thanks

Mr. Duble Shiz

VP of Development

AutoSave OFF @@20 Data Review View Tell me Formulas Home Insert Draw Page Layout X ab Wrap Te> Calibri (Body) 11 ' ' a. Av Merge & Paste BIU Alignment Font Clipboard A19 D C E F B Food Cost Expected Popularity 20% 15% Mega Burger 1 2 Mega Burger Combo 3 Double Mega Combo 4 Mega Chicken Combo 5 Mega Tenders Combo 6 Mega Dog Combo 7 Mega Veggie Burger Combo B Suggested Selling Price $8.89 $9.99 $7.99 $6.19 $5.29 $7.19 15% 30% 15% 5% $3.11 $3.50 $2.80 $2.17 $1.85 $2.52 10 11 12 14 15 17 19 20 21 24 25 26 22 28 29 30 31 32 34 35 36 37 38 39 40 41 AutoSave OFF @@20 Data Review View Tell me Formulas Home Insert Draw Page Layout X ab Wrap Te> Calibri (Body) 11 ' ' a. Av Merge & Paste BIU Alignment Font Clipboard A19 D C E F B Food Cost Expected Popularity 20% 15% Mega Burger 1 2 Mega Burger Combo 3 Double Mega Combo 4 Mega Chicken Combo 5 Mega Tenders Combo 6 Mega Dog Combo 7 Mega Veggie Burger Combo B Suggested Selling Price $8.89 $9.99 $7.99 $6.19 $5.29 $7.19 15% 30% 15% 5% $3.11 $3.50 $2.80 $2.17 $1.85 $2.52 10 11 12 14 15 17 19 20 21 24 25 26 22 28 29 30 31 32 34 35 36 37 38 39 40 41