Question

please use Excel if you can, thank you very much. Income Statement with Budget Please complete...

please use Excel if you can, thank you very much.

Income Statement with Budget

Please complete the change and upcoming year columns based on the following information:

  • Food and beverage sales will both increase by 5%

  • Food and beverage cost percentages will remain the same

  • Salaries and wages will increase by 4%

  • The cost of employee benefits will increase, but will continue to be the same percentage of salaries and wages

  • Other controllable costs will increase by $6,500

  • Occupancy costs will increase by $2,000

  • Interest and depreciation will remain the same

Change

Upcoming

Sales

Year

Food

$1,120,964.00

Beverage

$465,200.00

Total Sales

$1,586,164.00

Cost of Sales

Food

$392,337.00

Beverage

$102,344.00

Total Cost of Sales

$494,681.00

Gross Profit

$1,091,483.00

Controllable Expenses

Salaries and Wages

$396,541.00

Employee Benefits

$99,135.00

Other Controllable Expenses

$275,330.00

Total Controllable Expenses

$771,006.00

Income Before Occupancy costs

ancy Costs,

$320,477.00

Interest, Depreciation, and Income Taxes

Occupancy Costs

$75,230.00

Interest

$25,600.00

Depreciation

$79,099.00

Total

$179,929.00

Restaurant Profit

$140,548.00

Homework Answers

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
CD-ROM Exercise 2.2 Use the figures givenbelow to complete the statement of income for the Blackburn...
CD-ROM Exercise 2.2 Use the figures givenbelow to complete the statement of income for the Blackburn Tavern, calculate percentages for each catagory as illustrated in Figure 2.1 Food Sales  $723,556.00 Salariesand Wages  $228,456.00 Beverage Sales  $224,945.00 Other Controllable  $145,532.00 Beverage Cost  $ 57,534.00 Employee Benefits  $  14,667.00 Food Cost  $265,998.00 Occupancy Costs  $ 44,860.00 Depreciation Expense  $ 74,856.00 Interest  $  21,790.00 Exercise 2.2 Blackburn Tavern INCOME STATEMENT Percent of Sales YEAR ENDED DECEMBER 31, 20XX Sales Food $ % Beverage % Total Sales $                   -    % Cost of Sales Food $ % Beverage...
​​​​​​​​$ ______ 10. Use the figures given below to complete the statement of income for the...
​​​​​​​​$ ______ 10. Use the figures given below to complete the statement of income for the Blackburn Tavern, calculate percentages for each category using the Excel spreadsheet provided on the course page (Assignment 2 folder). After you complete your Excel spreadsheet calculations, copy and paste your excel spreadsheet answer below. Food Sales​​​$723,556.00 Salaries and Wages​​$228,456.00 Beverage Sales​​$224,945.00 Other Controllable​​$145,532.00 Beverage Cost​​​$ 57,534.00 Employee Benefits​​$ 14,667.00 Food Cost​​​$265,998.00 Occupancy Costs​​$ 44,860.00 Depreciation Expense​$ 74,856.00 Interest​​​$ 21,790.00
Given the information below find net profit/loss in dollars for the month of June Guest Hotel...
Given the information below find net profit/loss in dollars for the month of June Guest Hotel Inc. Income Statement for the period ending June 30, 2019 Sales Food 193,864 Beverage 87,408 Total Sales - Cost of Sales Food 74,381 Beverage 28,467 Total cost of goods sold - Gross Profit - Controllable Expenses Salaries & Wages 112,112 Occupancy 36,875 Office & General 14,642 Utilities 9,170 Transportation 7,472 Kitchen supplies 5,715 Professional fees 5,257 Advertising 8,088 Insurance 10,673 Vehicle 5,724 Total Controllable...
1) Aday’s Restaurant has the following income statement: Revenue:    Food Sales                         
1) Aday’s Restaurant has the following income statement: Revenue:    Food Sales                          $240,000    Beverage Sales                        $86,000 Total Sales               $326,000 Cost of Sales:    Food Costs                $72,000    Beverage Costs             $15,480 Total Costs                 $87,480 Gross Profit              $238,520 Expenses:    Operating            $8,000    Labor                $26,000    Miscellaneous        $4,000    Administrative       $14,000 Total Expenses            $52,000 NET PROFIT                $186,520 Calculate operating expenses as a % of sales          Select one: a. 3.00% b. 5% c. 6.34% d. 2.45% 2) Aday’s Restaurant has the following income statement: Revenue:    Food Sales                          $240,000    Beverage...
Do a vertical analysis of this income statement Midlands Restaurant Income Statement, First Quarter ended on...
Do a vertical analysis of this income statement Midlands Restaurant Income Statement, First Quarter ended on March 31, 2014 Sales Revenue    Grill Room 183200    Coffee Garden 82900    Banquets 294400 560500 Net Food Costs 224200 Gross Profit 336300 Operating Expenses    Salaries and Wages 176400    Employee Meals 18200    Supplies 10300    Glass and Tableware 4300    Laundry and Linen 13500    License 2400    Printing 4900    Miscellaneous 8200 Total Operating Expenses 238200 Net Operating Income...
1) Below is last month's income statement for Aday’s Taqueria: Sales:    Food Sales $42,500.00    Beverage Sales...
1) Below is last month's income statement for Aday’s Taqueria: Sales:    Food Sales $42,500.00    Beverage Sales $21,500.00 Total Sales $64,000.00 Less Costs Of Sales:    Food Costs $14,450.00    Beverage Costs $3,010.00 Gross Profit $46,540.00 Less Expenses:    Insurance $2,500.00    Rent $3,000.00    Labor $18,000.00    Miscellaneous $1,400.00    Utilities $1,600.00    Advertising $2,400.00    Office Supplies $800.00    Depreciation $2,000.00 $31,700.00 Net Profit $14,840.00 The managers at ACME Factory have decided to classify costs as follows: 1.   All of Insurance, Rent, Advertising and Depreciation as Fixed Costs. 2.   All of...
The Alexander Company reported the following income statement for 2016: Sales $15,000,000 Less: Operating expenses Wages,...
The Alexander Company reported the following income statement for 2016: Sales $15,000,000 Less: Operating expenses Wages, salaries, benefits $6,000,000 Raw materials 3,000,000 Depreciation 1,500,000 General, selling, and administrative expenses 1,500,000 Total operating expenses 12,000,000 Earnings before interest and taxes (EBIT) $3,000,000 Less: Interest expense 750,000 Earnings before taxes $2,250,000 Less: Income taxes 1,000,000 Earnings after taxes $1,250,000 Less: Preferred dividends 250,000 Earnings available to common stockholders $1,000,000 Earnings per share—250,000 shares outstanding $4.00 Assume that all depreciation and 75 percent...
What type of income statement does the Company Prepare? How can you tell? Statement of Income...
What type of income statement does the Company Prepare? How can you tell? Statement of Income For the month ended January 31 2018 Sales Revenue $381,000 Cost of Goods Sold:                 216,000 Gross Profit Margin                 165,000 Operating expenses Depreciation expense                       308 Rent expense                    1,250 Wages expense                  27,200 Total operating expenses                  28,758 Operating income Other Revenues and Expenses Service Revenue                  19,167 Total Other Revenues and Expense                  19,167 Income before tax                 155,408 Income tax...
INCOME STATEMENT Edmonds Industries is forecasting the following income statement: Sales $9,000,000 Operating costs excluding depreciation...
INCOME STATEMENT Edmonds Industries is forecasting the following income statement: Sales $9,000,000 Operating costs excluding depreciation & amortization 4,950,000 EBITDA $4,050,000 Depreciation and amortization 900,000 EBIT $3,150,000 Interest 720,000 EBT $2,430,000 Taxes (40%) 972,000 Net income $1,458,000 The CEO would like to see higher sales and a forecasted net income of $2,551,500. Assume that operating costs (excluding depreciation and amortization) are 55% of sales and that depreciation and amortization and interest expenses will increase by 15%. The tax rate, which...
Multiple-Step Income Statement and Profit Margin The following income statement items, arranged in alphabetical order, are...
Multiple-Step Income Statement and Profit Margin The following income statement items, arranged in alphabetical order, are taken from the records of Shaw Corporation for the current year: Advertising expense $1,500 Interest expense $1,410 Commissions expense 2,652 Interest revenue 1,412 Cost of goods sold 29,269 Rent revenue 6,551 Depreciation expense - office building 2,760 Salaries and wages expense—office 11,508 Income tax expense 1,499 Sales revenue 48,090 Insurance expense - salesperson’s auto 2,232 Supplies expense—office 809 Required: Assume that Shaw Corporation classifies...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT