You own a 132-seat restaurant, which opens 6 days a week for 52 weeks of the year.
Question:
You own a 132-seat restaurant, which opens 6 days a week for 52 weeks of the year. The seat turnover per day is 2.2.
You have the following projections about the costs for next year.
The required ROE is 18% on your $240,000 in a restaurant.
Tax rate: 28%
Furniture & Equipment: Book value = $112,000, Depreciation = 20% per year
Bank loan: Balance owed: $50,000, interest rate: 12%
Insurance: $4,500 Licenses: $3,200 Utilities: $12,600
Maintenance: $1,200 Salary: $48,900
Cost of sales (food & beverage): 35% of sales revenue
Wage: 33% of sales revenue
Other variable costs: 8% of sales revenue
Required
a. What is the total fixed cost?
b. Use the bottom-up approach to find the required revenue.
Revenue | |
- Variable cost | |
Contribution margin | |
- Fixed cost | |
Operating income | |
- Tax | |
Net income |
c. What is the average check based on the required revenue?
Introduction to Management Science A Modeling and Cases Studies Approach with Spreadsheets
ISBN: 978-0078024061
5th edition
Authors: Frederick S. Hillier, Mark S. Hillier