P6-4A 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.

 

 

 

Percent of         Contribution Total Sales        Margin Ratio

 

                              

 

Appetizers                       15%                           50%

 

Main entrees                  50%                           25%

 

Desserts                           10%                           50%

 

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 $117,000. The company has fixed costs of

 

$1,053,000 per year.

 

 

 

Instructions

 

(a)  Calculate the total restaurant sales and the sales of each product line that would be necessary to achieve the desired target net income.

 

(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 propos- ing 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 in- crease fixed costs by $585,000. At the same time, he is proposing to change the sales mix to the following.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Total sales $2,600,000

 

 

 

(b)    Total sales $3,375,000

 

 

 

Â	Percent of Total Sales	Â	Contribution Margin Ratio
Appetizers	25%	Â	50%
Main entrees	25%	Â	10%
Desserts	10%	Â	50%
Beverages	40%	Â	80%

 

Compute the total restaurant sales, and the sales of each product line that would be necessary to achieve the desired target net income.

 

(c) Suppose that Phil reduces the selling price on entrees and increases fixed costs as pro- posed 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. Comment on the potential risks and benefits of this strategy.