Table 1: Demand For Entrees at Oak Grov

Restaurant Taco Villa Wildcat's Den Veggie Vittles Consumer Science Kitchen

Entrée Beef Tacos Sub Sandwhch Veggie Sandwich Meat & potatoes
Price
$10.00 0 0 0 0
$9.50 0 0 0 0
$9.00 0 0 0 0
$8.50 0 0 0 0
$8.00 0 0 0 0
$7.50 0 0 0 0
$7.00 0 0 0 0
$6.50 0 0 0 0
$6.00 0 0 0 0
$5.50 0 0 0 0
$5.00 0 0 0 0
$4.50 0 0 4 0
$4.00 10 0 7 0
$3.50 20 5 10 0
$3.00 35 10 15 0
$2.50 50 20 17 0
$2.00 100 37 20 10
$1.50 150 63 25 15
$1.00 200 75 30 25
$0.50 300 100 30 25

Total Revenue
Restaurant Taco Villa Wildcat's Den Veggie Vittles Consumer Science Kitchen
Entrée Beef Tacos Sub Sandwhch Veggie Sandwich Meat & potatoes
Price
$10.00 $0.00 $0.00 $0.00 $0.00
$9.50 $0.00 $0.00 $0.00 $0.00
$9.00 $0.00 $0.00 $0.00 $0.00
$8.50 $0.00 $0.00 $0.00 $0.00
$8.00 $0.00 $0.00 $0.00 $0.00
$7.50 $0.00 $0.00 $0.00 $0.00
$7.00 $0.00 $0.00 $0.00 $0.00
$6.50 $0.00 $0.00 $0.00 $0.00
$6.00 $0.00 $0.00 $0.00 $0.00
$5.50 $0.00 $0.00 $0.00 $0.00
$5.00 $0.00 $0.00 $0.00 $0.00
 $4.50 $0.00 $0.00 $18.00 $0.00
$4.00 $40.00 $0.00 $28.00 $0.00
$3.50 $70.00 $17.50 $35.00 $0.00
$3.00 $105.00 $30.00 $45.00 $0.00
$2.50 $125.00 $50.00 $42.50 $0.00
$2.00 $200.00 $74.00 $40.00 $20.00
$1.50 $225.00 $94.50 $37.50 $22.50
$1.00 $200.00 $75.00 $30.00 $25.00
$0.50 $150.00 $50.00 $15.00 $12.50

Table 1: Demand For Entrees at Oak Grov

Restaurant Taco Villa Wildcat's Den Veggie Vittles Consumer Science Kitchen
Entrée Beef Tacos Sub Sandwhch Veggie Sandwich Meat & potatoes
Cost Item

Labour(Per Serving) $ 0.20 $ 0.05 $ 0.20 $ 0.10

ingredients(per serving) $ 0.20 $ 0.75 $ 0.50 $ 0.025
Total varibale cost $ 0.40 $ 0.80 $ 0.70 $ 0.13
stall rental(daily) $ 25.00 $ 25.00 $ 25.00 $ -
equipment Rental(daily) $ 5.00 $ 5.00 $ 5.00 $ -
total Fixed Costs $ 30.00 $ 30.00 $ 30.00 $ -

Total Cost
Restaurant Taco Villa Wildcat's Den Veggie Vittles Consumer Science Kitchen
Entrée Beef Tacos Sub Sandwhch Veggie Sandwich Meat & potatoes
Price
$10.00 $ 30.00 $ 30.00 $ 30.00 $ -
$9.50 $ 30.00 $ 30.00 $ 30.00 $ -
$9.00 $ 30.00 $ 30.00 $ 30.00 $ -
$8.50 $ 30.00 $ 30.00 $ 30.00 $ -
$8.00 $ 30.00 $ 30.00 $ 30.00 $ -
$7.50 $ 30.00 $ 30.00 $ 30.00 $ -
$7.00 $ 30.00 $ 30.00 $ 30.00 $ -
$6.50 $ 30.00 $ 30.00 $ 30.00 $ -
$6.00 $ 30.00 $ 30.00 $ 30.00 $ -
$5.50 $ 30.00 $ 30.00 $ 30.00 $ -
$5.00 $ 30.00 $ 30.00 $ 30.00 $ -
$4.50 $ 30.00 $ 30.00 $ 32.80 $ -
 $4.00 $ 34.00 $ 30.00 $ 34.90 $ -
$3.50 $ 38.00 $ 34.00 $ 37.00 $ -
$3.00 $ 44.00 $ 38.00 $ 40.50 $ -
$2.50 $ 50.00 $ 46.00 $ 41.90 $ -
$2.00 $ 70.00 $ 59.60 $ 44.00 $ 1.250
$1.50 $ 90.00 $ 80.40 $ 47.50 $ 1.875
$1.00 $ 110.00 $ 90.00 $ 51.00 $ 3.125
$0.50 $ 150.00 $ 110.00 $ 51.00 $ 3.125

Total Profit
Restaurant Taco Villa Wildcat's Den Veggie Vittles Consumer Science Kitchen
Entrée Beef Tacos Sub Sandwhch Veggie Sandwich Meat & potatoes
Price
$10.00 -$30.00 -$30.00 -$30.00 $ -
$9.50 -$30.00 -$30.00 -$30.00 $ -
$9.00 -$30.00 -$30.00 -$30.00 $ -
$8.50 -$30.00 -$30.00 -$30.00 $ -
$8.00 -$30.00 -$30.00 -$30.00 $ -
$7.50 -$30.00 -$30.00 -$30.00 $ -
$7.00 -$30.00 -$30.00 -$30.00 $ -
$6.50 -$30.00 -$30.00 -$30.00 $ -
$6.00 -$30.00 -$30.00 -$30.00 $ -
$5.50 -$30.00 -$30.00 -$30.00 $ -
$5.00 -$30.00 -$30.00 -$30.00 $ -
$4.50 -$30.00 -$30.00 -$14.80 $ -
$4.00 $6.00 -$30.00 -$6.90 $ -
$3.50 $32.00 -$16.50 -$2.00 $ -
$3.00 $61.00 -$8.00 $4.50 $ -
$2.50 $75.00 $4.00 $0.60 $ -
$2.00 $130.00 $14.40 -$4.00 $ 18.750
$1.50 $135.00 $14.10 -$10.00 $ 20.625
$1.00 $90.00 -$15.00 -$21.00 $ 21.875
$0.50 $0.00 -$60.00 -$36.00 $ 9.375
For Entrees at Oak Grove High School
Fleur-de-Lys Bubba's Steak House Sally's Bennie's Hunan Wok Borscht Palace

Crab Crepe Steak Soup & Salad Hamburger Chicken & chow Mein Soup
Quantity demanded daily
1 1 0 0 0 0
2 1 0 0 0 0
3 1 0 0 0 0
4 1 0 0 0 0
5 1 0 0 0 0
6 1 0 0 0 0
7 1 0 0 0 0
8 3 0 0 0 0
9 4 0 0 0 0
10 5 0 3 0 0
11 10 0 10 5 0
13 15 5 25 15 0
15 20 10 40 25 0
18 30 14 55 45 0
25 45 18 70 55 0
30 60 25 100 75 0
55 100 35 150 150 0
70 200 84 188 250 0
80 250 150 225 300 5
120 350 200 350 350 10

Total Revenue
Fleur-de-Lys Bubba's Steak House Sally's Bennie's Hunan Wok Borscht Palace
Crab Crepe Steak Soup & Salad Hamburger Chicken & chow Mein Soup
Quantity demanded daily
$10.00 $10.00 $0.00 $0.00 $0.00 $0.00
$19.00 $9.50 $0.00 $0.00 $0.00 $0.00
$27.00 $9.00 $0.00 $0.00 $0.00 $0.00
$34.00 $8.50 $0.00 $0.00 $0.00 $0.00
$40.00 $8.00 $0.00 $0.00 $0.00 $0.00
$45.00 $7.50 $0.00 $0.00 $0.00 $0.00
$49.00 $7.00 $0.00 $0.00 $0.00 $0.00
$52.00 $19.50 $0.00 $0.00 $0.00 $0.00
$54.00 $24.00 $0.00 $0.00 $0.00 $0.00
$55.00 $27.50 $0.00 $16.50 $0.00 $0.00
$55.00 $50.00 $0.00 $50.00 $25.00 $0.00
 $58.50 $67.50 $22.50 $112.50 $67.50 $0.00
$60.00 $80.00 $40.00 $160.00 $100.00 $0.00
$63.00 $105.00 $49.00 $192.50 $157.50 $0.00
$75.00 $135.00 $54.00 $210.00 $165.00 $0.00
$75.00 $150.00 $62.50 $250.00 $187.50 $0.00
$110.00 $200.00 $70.00 $300.00 $300.00 $0.00
$105.00 $300.00 $126.00 $282.00 $375.00 $0.00
$80.00 $250.00 $150.00 $225.00 $300.00 $5.00
$60.00 $175.00 $100.00 $175.00 $175.00 $5.00

For Entrees at Oak Grove High School

Fleur-de-Lys Bubba's Steak House Sally's Bennie's Hunan Wok Borscht Palace
Crab Crepe Steak Soup & Salad Hamburger Chicken & chow Mein Soup
Unit
Varibale Costs
$ 0.60 $ 0.30 $ 0.40 $ 0.20 $ 0.20 $ 0.20
$ 2.80 $ 2.20 $ 0.75 $ 1.00 $ 0.20 $ 0.10
$ 3.40 $ 2.50 $ 1.15 $ 1.20 $ 0.40 $ 0.30
$ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 25.00 $ 25.00
$ 5.00 $ 5.00 $ 5.00 $ 5.00 $ 5.00 $ 5.00
$ 30.00 $ 30.00 $ 30.00 $ 30.00 $ 30.00 $ 30.00

Total Cost
Fleur-de-Lys Bubba's Steak House Sally's Bennie's Hunan Wok Borscht Palace
Crab Crepe Steak Soup & Salad Hamburger Chicken & chow Mein Soup
Quantity demanded daily
$ 33.40 $ 32.50 $ 30.00 $ 30.00 $ 30.00 $ 30.00
$ 36.80 $ 32.50 $ 30.00 $ 30.00 $ 30.00 $ 30.00
$ 40.20 $ 32.50 $ 30.00 $ 30.00 $ 30.00 $ 30.00
$ 43.60 $ 32.50 $ 30.00 $ 30.00 $ 30.00 $ 30.00
$ 47.00 $ 32.50 $ 30.00 $ 30.00 $ 30.00 $ 30.00
$ 50.40 $ 32.50 $ 30.00 $ 30.00 $ 30.00 $ 30.00
$ 53.80 $ 32.50 $ 30.00 $ 30.00 $ 30.00 $ 30.00
$ 57.20 $ 37.50 $ 30.00 $ 30.00 $ 30.00 $ 30.00
$ 60.60 $ 40.00 $ 30.00 $ 30.00 $ 30.00 $ 30.00
$ 64.00 $ 42.50 $ 30.00 $ 49.80 $ 30.00 $ 30.00
$ 67.40 $ 55.00 $ 30.00 $ 90.00 $ 32.00 $ 30.00
$ 74.20 $ 67.50 $ 35.75 $ 165.00 $ 36.00 $ 30.00
 $ 81.00 $ 80.00 $ 41.50 $ 222.00 $ 40.00 $ 30.00
$ 91.20 $ 105.00 $ 46.10 $ 261.00 $ 48.00 $ 30.00
$ 115.00 $ 142.50 $ 50.70 $ 282.00 $ 52.00 $ 30.00
$ 132.00 $ 180.00 $ 58.75 $ 330.00 $ 60.00 $ 30.00
$ 217.00 $ 280.00 $ 70.25 $ 390.00 $ 90.00 $ 30.00
$ 268.00 $ 530.00 $ 126.60 $ 368.40 $ 130.00 $ 30.00
$ 302.00 $ 655.00 $ 202.50 $ 300.00 $ 150.00 $ 31.50
$ 438.00 $ 905.00 $ 260.00 $ 240.00 $ 170.00 $ 33.00

Total Profit
Fleur-de-Lys Bubba's Steak House Sally's Bennie's Hunan Wok Borscht Palace
Crab Crepe Steak Soup & Salad Hamburger Chicken & chow Mein Soup
Quantity demanded daily
-$23.40 -$22.50 -$30.00 -$30.00 -$30.00 -$30.00
-$17.80 -$23.00 -$30.00 -$30.00 -$30.00 -$30.00
-$13.20 -$23.50 -$30.00 -$30.00 -$30.00 -$30.00
-$9.60 -$24.00 -$30.00 -$30.00 -$30.00 -$30.00
-$7.00 -$24.50 -$30.00 -$30.00 -$30.00 -$30.00
-$5.40 -$25.00 -$30.00 -$30.00 -$30.00 -$30.00
-$4.80 -$25.50 -$30.00 -$30.00 -$30.00 -$30.00
-$5.20 -$18.00 -$30.00 -$30.00 -$30.00 -$30.00
-$6.60 -$16.00 -$30.00 -$30.00 -$30.00 -$30.00
-$9.00 -$15.00 -$30.00 -$33.30 -$30.00 -$30.00
-$12.40 -$5.00 -$30.00 -$40.00 -$7.00 -$30.00
-$15.70 $0.00 -$13.25 -$52.50 $31.50 -$30.00
-$21.00 $0.00 -$1.50 -$62.00 $60.00 -$30.00
-$28.20 $0.00 $2.90 -$68.50 $109.50 -$30.00
-$40.00 -$7.50 $3.30 -$72.00 $113.00 -$30.00
-$57.00 -$30.00 $3.75 -$80.00 $127.50 -$30.00
-$107.00 -$80.00 -$0.25 -$90.00 $210.00 -$30.00
-$163.00 -$230.00 -$0.60 -$86.40 $245.00 -$30.00
-$222.00 -$405.00 -$52.50 -$75.00 $150.00 -$26.50
-$378.00 -$730.00 -$160.00 -$65.00 $5.00 -$28.00
Pasta place Roastery

Spaghetti Chicken & Veggies

0 3
0 3
0 3
0 3
0 4
0 5
0 6
0 7
0 8
0 10
3 12
7 15
25 20
35 30
50 60
80 100
100 150
140 275
200 425
250 500

Pasta place Roastery

Spaghetti Chicken & Veggies

$0.00 $30.00
$0.00 $28.50
$0.00 $27.00
$0.00 $25.50
$0.00 $32.00
$0.00 $37.50
$0.00 $42.00
$0.00 $45.50
$0.00 $48.00
$0.00 $55.00
$15.00 $60.00
 $31.50 $67.50
$100.00 $80.00
$122.50 $105.00
$150.00 $180.00
$200.00 $250.00
$200.00 $300.00
$210.00 $412.50
$200.00 $425.00
$125.00 $250.00

Pasta place Roastery

Spaghetti Chicken & Veggies

$ 0.20 $ 0.40
$ 0.75 $ 2.15
$ 0.95 $ 2.55
$ 25.00 $ 25.00
$ 5.00 $ 5.00
$ 30.00 $ 30.00

Pasta place Roastery

Spaghetti Chicken & Veggies

$ 30.00 $ 37.65
$ 30.00 $ 37.65
$ 30.00 $ 37.65
$ 30.00 $ 37.65
$ 30.00 $ 40.20
$ 30.00 $ 42.75
$ 30.00 $ 45.30
$ 30.00 $ 47.85
$ 30.00 $ 50.40
$ 30.00 $ 55.50
$ 32.85 $ 60.60
$ 36.65 $ 68.25
$ 53.75 $ 81.00
$ 63.25 $ 106.50
$ 77.50 $ 183.00
$ 106.00 $ 285.00
$ 125.00 $ 412.50
$ 163.00 $ 731.25
$ 220.00 $ 1,113.75
$ 267.50 $ 1,305.00

Pasta place Roastery

Spaghetti Chicken & Veggies

-$30.00 -$7.65
-$30.00 -$9.15
-$30.00 -$10.65
-$30.00 -$12.15
-$30.00 -$8.20
-$30.00 -$5.25
-$30.00 -$3.30
-$30.00 -$2.35
-$30.00 -$2.40
-$30.00 -$0.50
-$17.85 -$0.60
-$5.15 -$0.75
$46.25 -$1.00
$59.25 -$1.50
$72.50 -$3.00
$94.00 -$35.00
$75.00 -$112.50
$47.00 -$318.75
-$20.00 -$688.75
-$142.50 -$1,055.00