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 $ 716,400
Food sales 995,000
Other sales 278,600
Total sales $ 1,990,000
Less cost of sales 515,012
Gross margin $ 1,474,988
Less marketing and administrative expenses 1,011,300
Operating profit $ 463,688

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 $150,000? To make $530,000?
  • 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 (36% of total sales) $ 716,400
Food sales (50% of total sales) 995,000
Other sales (14% of total sales) 278,600
Total sales $ 1,990,000
Variable Costs
Beer (12% of beer sales) $ 85,968
Food (35% of food sales) 348,250
Other (29% of other sales) 80,794
Wages of employees (21% of sales) 417,900
Supplies (1% of sales) 19,900
Utilities (3% of sales) 59,700
Other: credit card, misc. (2% of sales) 39,800
Total variable costs $ 1,052,312
Contribution margin $ 937,688
Fixed Costs
Salaries: manager, chef, brewer $ 132,000
Maintenance 24,000
Advertising 19,000
Other: cleaning, menus, misc 38,000
Insurance and accounting 35,000
Property taxes 14,000
Depreciation 87,000
Debt service (interest on debt) 125,000
Total fixed costs $ 474,000
Operating profit $ 463,688

Required:

Perform a sensitivity analysis by answering the following questions:

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

b. What is the margin of safety for RBC?

c. What sales dollars would be required to achieve an operating profit of $150,000? $530,000?

(Round intermediate calculations to 3 decimal places and your final answer to the nearest whole dollar.)

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

ISE Computer Accounting With Quickbooks Online

Authors: Donna Kay

2nd Edition

1260590933, 9781260590937

More Books

Students also viewed these Accounting questions