1-a. | ||||
Existing capacity | ||||
Bar | 74 | |||
Dining | 106 | |||
Parking | 96 | |||
Working to calculate the excess capacity | ||||
Number of bar patrons per hour | 36 | |||
Average time spent(in hours) | 2 | |||
Occupancy | 72 | |||
Number of dining patrons per hour | 56 | |||
Average time spent(in hours) | 1 | |||
Occupancy | 56 | |||
Bar | Dining Area | |||
Number of patrons per hour | 36 | 56 | ||
Average bar patrons per car | 1.5 | 3 | ||
No.of hours spent | 2 | 1 | ||
Parking space occupancy | 48 | 37.33 | ||
Parking space occupancy | 85 | Rounded off | ||
Statement showing excess capacity | ||||
Particulars |
Existing Capacity |
Occupied Capacity |
Excess Capacity |
|
Bar | 74 | 72 | 2 | |
Dining Area | 106 | 56 | 50 | |
Parking Area | 96 | 85 | 11 | |
1-b. | ||||
Throughput Margin = Revenue - Food Costs | ||||
Computation of daily Revenue | ||||
Particulars | Bar | Dining | ||
Total hours (a) | 4 | 4 | ||
No.of patrons (b) | 36 | 56 | ||
Orders per hour ('c) | 2 | 1 | ||
Price per order (d) | $7 | $ 22 | ||
Revenue(a*b*c*d) | $ 2,016 | $ 4,928 | ||
Computation of daily Cost | ||||
Particulars | Bar | Dining | ||
Total hours (a) | 4 | 4 | ||
No.of patrons (b) | 36 | 56 | ||
Orders per hour ('c) | 2 | 1 | ||
Cost per order (d) | $1 | $5 | ||
Total Cost(a*b*c*d) | $ 288 | $1,120 | ||
Computation of Throughput Margin | ||||
Particulars |
Revenue (daily) |
Costs (daily) |
Throughput (daily) |
Throughput (monthly) |
Bar | $ 2,016 | $ 288 | $ 1,728 | $ 44,928 |
Dining Area | $4,928 | $ 1,120 | $ 3,808 | $ 99,008 |
Total | $ 6,944 | $ 1,408 | $ 5,536 | $143,936 |
2-a. | ||||
Bar | ||||
Current number of bar patrons | 36 | |||
Expected increase (36*50%) | 18 | |||
Expected number of bar patrons | 54 | |||
Average time spent(in hours) | 2 | |||
Required Capacity | 108 | |||
Dining Area | ||||
Current number of dining patrons | 56 | |||
Expected increase (56*20%) | 11 | |||
Expected number of bar patrons | 67 | |||
Average time spent(in hours) | 1 | |||
Required Capacity | 67 | |||
Parking Area | ||||
Expected number of bar patrons/hour | 108 | |||
Average bar patrons per car | 2 | |||
Parking space occupancy | 72 | |||
Expected no. of dining patrons/hour | 67 | |||
Average dining patrons per car | 3 | |||
Parking space occupancy | 22 | |||
Total Parking Area | 94 | |||
Particulars |
Expected Capacity |
Current Capacity |
Needed Capacity |
|
Parking | 94 | 96 | - | |
Bar | 108 | 74 | 34 | |
Dining | 67 | 106 | - | |
Meals | 67 | 100 | - | |
2-b. | ||||
Looking at the details in 2-a,the only capacity constraint would be at the Bar area | ||||
Current capacity of Bar area | 74 | |||
Average time spent(in hours) | 2 | |||
Number of bar patrons accommodated | 37 | |||
Throughput Margin = Revenue - Food Costs | ||||
Computation of daily Revenue | ||||
Particulars | Bar | Dining | ||
Total hours (a) | 4 | 4 | ||
No.of patrons (b) | 37 | 67 | ||
Orders per hour ('c) | 2 | 1 | ||
Price per order (d) | $ 7 | $ 22 | ||
Revenue(a*b*c*d) | $ 2,072 | $ 5,896 | ||
Computation of daily Cost | ||||
Particulars | Bar | Dining | ||
Total hours (a) | 4 | 4 | ||
No.of patrons (b) | 37 | 67 | ||
Orders per hour ('c) | 2 | 1 | ||
Cost per order (d) | $ 1 | $ 5 | ||
Total Cost(a*b*c*d) | $ 296 | $ 1,340 | ||
Computation of Throughput Margin | ||||
Particulars |
Revenue (daily) |
Costs (daily) |
Throughput (daily) |
Throughput (monthly) |
Bar | $ 2,072 | $ 296 | $ 1,776 | $ 46,176 |
Dining Area | $ 5,896 | $ 1,340 | $ 4,556 | $ 118,456 |
Total | $ 7,968 | $ 1,636 | $ 6,332 | $ 164,632 |
3. If we refer to the details of constraints in question 2-a., only the bar area needs expansion to accommodate the expected increase in the number of customers. All the other areas,i.e., dining area,parking space and kitchen have more than the required capacity to accommodate the expected increase in the number of dining patrons.
If Mr. Taylor Henry decided to expand the restaurant as stated,he will have an additional cash outflow of $ 5,000 per month.
Let have a look at the additional cash inflow that would be generated as a result of this expansion in for the bar patrons only because the existing capacity was sufficient for the other areas of parking,dining and kitchen.
Throughput Margin per drink($7 - $1) | $6 | |||
Expected no. of bar patrons per hour | 54 | |||
Bar patrons allowed per hour due to constrainsts | 37 | |||
Additional no. of bar patrons accomodated per hour | 17 | |||
Expected additional no. of bar patrons per day | 68 | |||
Incremental daily throughput margin($ 6 * 68) = $ 408 | ||||
Incremental monthly throughput margin($ 26 * 408) = $ 10,608 | ||||
Mr. Taylor Henry should expand the restaurant as it will give him an incremental | ||||
cash inflow of $ 5,608 per month |
taylor has obtained construction eatimates. to increase the capacity of the barbto 116 seats, the doning room to 1...
Required information Taylor's is a popular restaurant that offers customers a large dining room and comfortable bar area. Taylor Henry, the owner and manager of the restaurant, has seen the number of patrons increase steadily over the last two years and is considering whether and when she will have to expand its available capacity. The restaurant occupies a large home, and all the space in the building is now used for dining, the bar, and kitchen, but space is available...
Required information Taylor’s is a popular restaurant that offers customers a large dining room and comfortable bar area. Taylor Henry, the owner and manager of the restaurant, has seen the number of patrons increase steadily over the last two years and is considering whether and when she will have to expand its available capacity. The restaurant occupies a large home, and all the space in the building is now used for dining, the bar, and kitchen, but space is available...
Required information Taylor's is a popular restaurant that offers customers a large dining room and comfortable bar area. Taylor Henry, the owner and manager of the restaurant, has seen the number of patrons increase steadily over the last two years and is considering whether and when she will have to expand its available capacity. The restaurant occupies a large home, and all the space in the building is now used for dining, the bar, and kitchen, but space is available...
Required information Taylor's is a popular restaurant that offers customers a large dining room and comfortable bar area. Taylor Henry, the owner and manager of the restaurant, has seen the number of patrons increase steadily over the last two years and is considering whether and when she will have to expand its available capacity. The restaurant occupies a large home, and all the space in the building is now used for dining, the bar, and kitchen, but space is available...
Taylor’s is a popular restaurant that offers customers a large dining room and comfortable bar area. Taylor Henry, the owner and manager of the restaurant, has seen the number of patrons increase steadily over the last two years and is considering whether and when she will have to expand its available capacity. The restaurant occupies a large home, and all the space in the building is now used for dining, the bar, and kitchen, but space is available on the...
Check my work Required information Taylor's is a popular restaurant that offers customers a large dining room and comfortable bar area. Taylor Henry, the 0.33 owner and manager of the restaurant, has seen the number of patrons increase steadily over the last two years and is considering whether and when she will have to expand its available capacity. The restaurant occupies a large home, and all the space in the building is now used for dining, the bar, and kitchen,...
Taylor’s is a popular restaurant that offers customers a large dining room and comfortable bar area. Taylor Henry, the owner and manager of the restaurant, has seen the number of patrons increase steadily over the last two years and is considering whether and when she will have to expand its available capacity. The restaurant occupies a large home, and all the space in the building is now used for dining, the bar, and kitchen, but space is available on the...
Taylor’s is a popular restaurant that offers customers a large dining room and comfortable bar area. Taylor Henry, the owner and manager of the restaurant, has seen the number of patrons increase steadily over the last two years and is considering whether and when she will have to expand its available capacity. The restaurant occupies a large home, and all the space in the building is now used for dining, the bar, and kitchen, but space is available on the...
6100 Case study Case #1 Sales $2,158,400 Cost of sales (all variable) $1,246,050 Gross Margin $912,350 Operating expenses: Variable $222,380 Fixed $170,940 Total operating expenses: $393,320 Administative expenses (all fixed) $451,500 Net operating income $67,530 The above income statement presents the sales, expenses and pre-tax operating income for a local eating facility. At this facility, the average meal cost for lunches and dinners are $20 and $40 respectively. This restaurant serves both lunch and dinner 300 days per year, and...
MBA 6100 Case Study 1 Spring 2019 Block 2 As a recently hired MBA intern, you are working in a consulting capacity to provide an analysis for Al Dente's Italian Restaurant. A financial income Statement is presented below: Sales $4,856,400 Cost of sales (all variable) $2,803,613 Gross Margin $2,052,788 Operating expenses: Variable $500,355 Fixed $384,615 Total operating expenses: $884,970 Administative expenses (all fixed) $1,015,875 Net operating income $151,943 This income statement presents the sales, expenses and pre-tax operating income for...