Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Three entrepreneurs were looking to start a new brewpub near Sacramento, California, called Roseville Brewing Company (RBC). Brewpubs provide two products to customersfood from the

Three entrepreneurs were looking to start a new brewpub near Sacramento, California, called Roseville Brewing Company (RBC). Brewpubs provide two products to customersfood from the restaurant segment and freshly brewed beer from the beer production segment. Both segments are typically in the same building, which allows customers to see the beer-brewing process.

After months of research, the owners created a financial model that showed the following projections for the first year of operations.

Sales
Beer sales $ 799,500
Food sales 963,500
Other sales 287,000
Total sales $ 2,050,000
Less cost of sales 480,725
Gross margin $ 1,569,275
Less marketing and administrative expenses 1,075,500
Operating profit $ 493,775

In the process of pursuing capital through private investors and financial institutions, RBC was approached with several questions. The following represents a sample of the more common questions asked:

  • What is the break-even point?
  • What sales dollars will be required to make $240,000? To make $570,000?
  • Is the product mix reasonable? (Beer tends to have a higher contribution margin ratio than food, and therefore product mix assumptions are critical to profit projections.)
  • What happens to operating profit if the product mix shifts?
  • How will changes in price affect operating profit?
  • How much does a pint of beer cost to produce?

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 (39% of total sales) $ 799,500
Food sales (47% of total sales) 963,500
Other sales (14% of total sales) 287,000
Total sales $ 2,050,000
Variable Costs
Beer (12% of beer sales) $ 95,940
Food (31% of food sales) 298,685
Other (30% of other sales) 86,100
Wages of employees (21% of sales) 430,500
Supplies (1% of sales) 20,500
Utilities (4% of sales) 82,000
Other: credit card, misc. (3% of sales) 61,500
Total variable costs $ 1,075,225
Contribution margin $ 974,775
Fixed Costs
Salaries: manager, chef, brewer $ 130,000
Maintenance 27,000
Advertising 17,000
Other: cleaning, menus, misc 33,000
Insurance and accounting 35,000
Property taxes 23,000
Depreciation 86,000
Debt service (interest on debt) 130,000
Total fixed costs $ 481,000
Operating profit $ 493,775

Required:

Perform a sensitivity analysis by answering the following questions:

a. What is the break-even point in sales dollars for RBC?

image text in transcribed

b. What is the margin of safety for RBC?

image text in transcribed

c. What sales dollars would be required to achieve an operating profit of $240,000? $570,000?

image text in transcribed

Required A Required B Required C What is the break-even point in sales dollars for RBC? (Round intermediate calculations to 3 decimal places and your final answer to the nearest whole dollar.) Break-even point Required B Required C What is the margin of safety for RBC? (Round intermediate calculations to 3 decimal places and your final answer to the nearest whole dollar.) Margin of safety

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Fundamentals of Cost Accounting

Authors: William Lanen, Shannon Anderson, Michael Maher

3rd Edition

9780078025525, 9780077517359, 77517350, 978-0077398194

More Books

Students also viewed these Accounting questions

Question

Have I allowed for this item in my budget?

Answered: 1 week ago