The Hillside Inn is a restaurant in Flagstaff, Arizona. It specializes in southwestern style meals in a moderate price range. Phil Weld, the manager of Hillside, has determined that during the last 2 years the sales mix and contribution margin ratio of its offerings are as follows.

A)		Percent of Total Sales			Contribution Margin Ratio
Appetizers		10	%		80	%
Main entrees		50	%		25	%
Desserts		15	%		70	%
Beverages		25	%		80	%

Phil 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 $155,000. The company has fixed costs of $1,287,200 per year.

B) Phil 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			Contribution Margin Ratio
Appetizers		25	%		80	%
Main entrees		25	%		10	%
Desserts		10	%		70	%
Beverages		40	%		80	%

Suppose that Phil 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.

Total restaurant sales:

Appetizers:

Main Entrees:

Desserts:

Beverages: