In: Accounting
Account Analysis Method Shirrell Blackthorn is the accountant for several pizza restaurants based in a tri-city area. The president of the chain wanted some help with budgeting and cost control, so Shirrell decided to analyze the accounts for the past year. She divided the accounts into four different categories, depending on whether they appeared to be primarily fixed or to vary with one of three different drivers. Food and wage costs appeared to vary with the total sales dollars. Delivery costs varied with the number of miles driven (workers were required to use their own cars and were reimbursed for miles driven). A group of other costs, including purchasing, materials handling, and purchases of kitchen equipment, dishes, and pans, appeared to vary with the number of different product types (e.g., pizza, salad, and lasagna). Shirrell came up with the following monthly averages: Food and wage costs $ 155,000 Delivery costs $ 22,950 Other costs $ 260 Fixed costs $ 265,000 Sales revenue $ 650,000 Delivery mileage in miles 9,000 Number of product types 20 Required: 1. Calculate the average variable rate for the following costs: food and wages, delivery costs, and other costs. If required, round your answers to two decimal places. Use your rounded answers in subsequent computations if necessary. Average Variable Rate Food and wages % Delivery costs $ per mile Other costs $ per product 2. Form an equation for total cost based on the fixed costs and your results from Requirement 1. Enter the sales percent in decimal form, rounded to four decimal places. For example, 62.75% would be entered as 0.6275. Total cost = $ + (sales) + $ (miles) + $ (product) 3. The president is considering expanding the restaurant menu and plans to add one new offering to the menu. According to the cost equation, what is the additional monthly cost for the new menu offering? $
Solution: |
||||||||||||||
1. Average variable rate for the following: |
||||||||||||||
a)Food and wages =Food and wages expenses/ Total revenue |
||||||||||||||
=155000/650000 |
||||||||||||||
=0.2385times |
||||||||||||||
b)Delivery cost= Total delivery expenses/no of mile driven |
||||||||||||||
=22950/9000 |
||||||||||||||
=$2.5500/mile |
||||||||||||||
c)Other cost=Total other expenses/ no. of items |
||||||||||||||
=260/20 |
||||||||||||||
=$13/item |
||||||||||||||
2. Total cost = Total Fixed cost+ Total Variable cost |
||||||||||||||
=265000+.2385(a)+2.55(b)+13(c) |
||||||||||||||
|
||||||||||||||
3. If any new item is added to the menu then only the Variable expenses incurred will increase, fixed assets will remain constant. |
||||||||||||||
Also we can say when ever any new item is introduced the total cost will go up the sum effect of 0.2385 times of revenue, $2.55 of per kilo meter driven for delivery and $13of other charges for per item on menu.