Problem 6-3A (Video) The Grand Inn is a restaurant in Flagstaff, Arizona. It specializes in southwestern style meals in a moderate price range. Paul Weld, the manager of Grand, has determined that during the last 2 years the sales mix and contribution margin ratio of its offerings are as follows. Percent of Total Sales Contribution Margin Ratio 15 % 50 % Appetizers Main entrees Desserts Beverages 70 % 25 % 70 % 80 % 10 % 25 % Paul is considering a variety of options to try to improve the profitability of the restaurant. His goal is to generate a target net income of $117,000. The company has fixed costs of $1,363,000 per year. Calculate the total restaurant sales and the sales of each product line that would be necessary to achieve the desired target net income. (Round intermediate calculations to 3 decimal places e.g. 0.251 and final answers to o decimal places, e.g. 2,510.) Total restaurant sales 2,960,000 Sales from Each Product Appetizers 444,000 $ Main entrees 1,480,000 $ Desserts 296,000 Beverages 740,000 Paul believes the restaurant could greatly improve its profitability by reducing the complexity and selling price of its entrees to increase the number of clients that it serves. It would then more heavily market its appetizers and beverages. He is proposing to reduce the contribution margin ratio on the main entrees to 10% by dropping the average selling price. He envisions an expansion of the restaurant that would increase fixed costs by $585,000. At the same time, he is proposing to change the sales mix to the following. Percent of Total Sales 25 % Contribution Margin Ratio 70 % 10 % 70 % 80 % Appetizers Main entrees Desserts Beverages 25 % 10 % 40 % Compute the total restaurant sales, and the sales of each product line that would be necessary to achieve the desired target net income. (Round intermediate calculations to 3 decimal places e.g. 10.251 and final answers to 0 decimal places, e.g. 2,510.) Total restaurant sales $ 3,500,000 Sales from Each Product Appetizers 875,000 $ Main entrees 875,000 $ Desserts 350,000 $ Beverages 1,400,000 $ Suppose that Paul reduces the selling price on entrees and increases fixed costs as proposed in part (b), but customers are not swayed by the marketing efforts and the sales mix remains what it was in part (a). Compute the total restaurant sales and the sales of each product line that would be necessary to achieve the desired target net income. (Round intermediate calculations to 3 decimal places e.g. 10.251 and final answers to o decimal places, e.g. 2,510.) Total restaurant sales $ 4,858,824 Sales from Each Product Appetizers 728,824 Main entrees $ 2,429,412 Desserts $ 485,882 Beverages $ 1,214,706 Click if you would like to Show Work for this question: Open Show Work