HOTS Assignment #2 -Budgeting (1)

.doc

School

Fairleigh Dickinson University *

*We aren’t endorsed by this school

Course

0000

Subject

Finance

Date

May 17, 2024

Type

doc

Pages

3

Uploaded by nicoletighe14 on coursehero.com

Zheng Chung Budgeting Questions 1. Zheng Chung is the managing owner of the Stillwater Grill. 2022 was good year for him. Now he is preparing his 2023 budget. Using the information Zheng believes will be true, help him complete the dollar and percentage amounts in the budget worksheet that follows, then answer the questions he has about next year. Based upon his sales histories, sales projections, and cost records, Zheng predicts that in 2023 his operation will experience: A 6 % increase in food sales A 4 % increase in beverage sales No change in food or beverage product cost percentage Salaries and wages that will increase 3.5% Benefits that will increase 10% An increase in all other operating expenses (except depreciation) of 2% A depreciation schedule that calls for a $750.00 per month entry Interest payments for loans that will total $1,100 per month Tax payments that are estimated to be 25% of income before income taxes The Stillwater Grill Budget Worksheet for September 2019   2022 Actual % 2023 Budget % SALES:   Food 346,500 75.3% Beverage 113,500 24.7% Total Sales 100.0%   COST OF SALES: Food 116,500 33.6% Beverage 18,750 16.5% Total Cost of Sales   GROSS PROFIT: Food 230,000 66.4% Beverage 94,750 83.5% Total Gross Profit   OPERATING EXPENSES: Salaries and Wages 72,500 15.8% Employee Benefits 12,400 2.7% Direct Operating Expenses 16,550 3.6% Music and Entertainment 3,200 0.7% Marketing 6,650 1.4%
Utility Services 11,950 2.6% Repairs and Maintenance 3,500 0.8% Administrative and General 12,750 2.8% Occupancy 30,000 6.5% Depreciation 8,400 1.8% Total Operating Expenses Operating Income Interest 14,000 3.0% Income Before Income Taxes Income Taxes 33,213 7.2% Net Income a. What will be Zheng’s total sales in 2023 b. What will be Zheng’s total cost of sales in 2023? c. What will be the amount Zheng will spend on salaries, wages, and employee benefits in 2023? d. What is the estimated amount of income taxes Zheng will pay in 2023? e. What does Zheng estimate will be his operation’s net income percentage (profit margin) in 2023? How will that compare to his 2022 percentage?
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help