Create a spreadsheet in Excel like the one below. Use formulas to fill in the shaded cells.
Create a spreadsheet in Excel like the one below. Use formulas to fill in the shaded cells.
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
| Lucir's P & L |
|
||||||
|---|---|---|---|---|---|---|---|
| Sales | Last Year | % | This Year | % | |||
| Food Sales | $ 3,245,900.00 | 86.96% | $3,570,490.00 | 87.16% | This year Food Sales Increase 10% | ||
| Beverage Sales | $ 486,887.00 | 13.04% | $525,837.96 | 12.84% | This year Beverage Sales increase by 8% | ||
| Total Sales | $ 3,732,787.00 | 100.00% | $ 3,989,672.00 | 100.00% | |||
| Cost of Sales | |||||||
| Food | $ 885,104.00 | 27.3% | $4,096,327.96 | Calculate | |||
| Beverage | $ 100,005.00 | 20.5% | Calculate | Calculate | |||
| Total Cost of Sales | $985,109.00 | 26.4% | Calculate | Calculate | |||
| Labor | |||||||
| Management | $ 192,330.00 | Calculate | $ 204,227.00 | Calculate | |||
| Staff | $ 769,319.00 | Calculate | $ 785,487.00 | Calculate | |||
| Employee Benefits | $ 130,784.00 | Calculate | $ 133,532.00 | Calculate | |||
| Total Labor | Calculate | Calculate | Calculate | Calculate | |||
| PRIME COST | Calculate | Calculate | Calculate | Calculate | |||
| Other Controllable Expenses | |||||||
| Direct Operating Expense | $ 146,669.00 | Calculate | $ 155,375.00 | Calculate | |||
| Music & Entertainment | $ 2,767.00 | Calculate | $ 8,386.00 | Calculate | |||
| Marketing | $ 52,579.00 | Calculate | $ 6,983.00 | Calculate | |||
| Utilities | $ 88,555.00 | Calculate | $ 97,836.00 | Calculate | |||
| Administrative & General Expenses | $ 80,252.00 | Calculate | $ 80,269.00 | Calculate | |||
| Repairs & Maintenance | $ 41,510.00 | Calculate | $ 45,632.00 | Calculate | |||
| Total Controllable Expenses | Calculate | Calculate | Calculate | Calculate | |||
| Controllable Income | Calculate | Calculate | Calculate | ||||
| Non-Controllable Expenses | |||||||
| Occupancy Costs | $ 144,000.00 | Calculate | $ 155,000.00 | Calculate | |||
| Equipment Leases | $ - | Calculate | $ - | Calculate | |||
| Depreciation & Amortization | $ 49,812.00 | Calculate | $ 61,498.00 | Calculate | |||
| Total Non-Controllable Expenses | Calculate | Calculate | Calculate | Calculate | |||
| Restaurant Operating Income | Calculate | Calculate | Calculate | Calculate | |||
| Interest Expense | $ 105,700.00 | Calculate | $ 95,675.00 | Calculate | |||
| Income before Income Taxes | Calculate | Calculate | $ 1,016,948.31 | Calculate | |||
| Income taxes | $ 225,146.00 | Calculate | $ 345,150.00 | Calculate | |||
| Net Income Before Taxes | Calculate | Calculate | Calculate | Calculate | |||
- Create a spreadsheet in Excel like the one below. Use formulas to fill in the shaded cells. This is what I have so far.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 3 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education