Autoayu CP Bottoms Up Pricing Worksheet - Compatibility Mode - Saved to my Mac Home Draw Design Layout References Mailings Review View Grammarly Tell me Share Comments N X Arial 11 2 1 Kde Podl:Cod. COME Thanal Halbbce ADOMI AaBb Kube: N *-: - Aate Frpus Pauli Usb x ALA B === Wanna wdra Having " He She aime Fest Inner Distan CPH Camily PM TUTU Nanagerial Accounting - Lottoms Up Approach to Pricing Page 1 Practice Problem #1 Desired Not Income = 20%. Return from a $220,000 investment in FF&E Income Tax Rate = 36% of Operating Income (BT) Depreciation 10% of $220,000 Annual Costs = Rent = 42,000, Insurance License=5,400, Utilities Maintenance=5,800, Administrative=12,200, Management Salary-25,600 Variable Costs = 37% Food, 27% Labor, 15% Other 100 Seats (40% Lunch / 60% Dinner - Sales Revenue Mix), 2.5 Turns for Lunch, 1.5 Turns for Dinner, Open 312 Days per Year Teal #1 Identity Projected Coats Deuired Net iron e Tax: Income Tax: Known Annual Costa (55) Depreciation Rent Insurance Ulft Maintenance Administrative Maregamart Salary Toral KAT Annual Co Variable Conts ( of Sales) COS. Food and Beverage Labor Dharaning Variable costs Managerial Accounting Bottoms up approach to Pricing Page 2 L #2 Prepare Projected Income Statement (Incomplete) PAGOR 9 al 1075 X Fucli Uni SIHAT A Fonte Los + 120% Autoayu CP Home Draw Design Layout References Mailings Review View Share Comments Bottoms Up Pricing Worksheet - Compatibility Mode - Saved to my Mac Grammarly Tell me 2 fo: COME Malbec ADDEXIL Aalbo De AaBb Bbcedes Thanal Wasan Having "H: She N X Arial 11 Azad Code Aabe *-: - Pauli Usb x B AvA = = = He Surah Prpus Inner Distan CPH Camily PM Merril Anxunting Lamp Appsha Pricing 1UCA 12 Prepare Projected Income Statement (Incomplete) 35 Sales Revenue Unknown COS - Fwoond Beverans Labor Other Operating VC Total Variable Cost % Depreciation Rent Insurance License Ulities Maintenance Marapement Salary Inname TAX Net income Total Total Cusis es Sales Rev Fent 3 Prepare Condensed Projected Income Statement Sales Revunue Vanable Casis Foad, Dev, Labor, 0.100 Contribution Maryin Toral Operating GON Operating Income (RT) BT: Income Tax Not insomn #4 Solve for Average Check Projections by Meal Period to support projected Sales Revenue Knowing the forecasted sales revenue alls businesses to accurately forecast overall average check and was chock by meal period. This is critical information needed for the budgeting process and selecting strategic pricing strategies. Average Check by Meal Period - (Revenue generated from meal period / Seats . TIO x number days open) Seat Turnover = # guests or covers #scats in operation or available_Can be calculated by Meal Period ar Day) Material Auning - Boilome Up Approach to Pricing L Practice Probler 62: Desired Net Income: Owners want a 23% after tax return on a $250,000 investment of new FF&E PAGOR 9 al 1075 12 Foglih Unit SIHAN! Daca + 1703 Autoayu CP Bottoms Up Pricing Worksheet - Compatibility Mode - Saved to my Mac Home Draw Design Layout References Mailings Review View Grammarly Tell me Share Comments N X Arial 11 2 1 Kde Podl:Cod. COME Thanal Halbbce ADOMI AaBb Kube: N *-: - Aate Frpus Pauli Usb x ALA B === Wanna wdra Having " He She aime Fest Inner Distan CPH Camily PM TUTU Nanagerial Accounting - Lottoms Up Approach to Pricing Page 1 Practice Problem #1 Desired Not Income = 20%. Return from a $220,000 investment in FF&E Income Tax Rate = 36% of Operating Income (BT) Depreciation 10% of $220,000 Annual Costs = Rent = 42,000, Insurance License=5,400, Utilities Maintenance=5,800, Administrative=12,200, Management Salary-25,600 Variable Costs = 37% Food, 27% Labor, 15% Other 100 Seats (40% Lunch / 60% Dinner - Sales Revenue Mix), 2.5 Turns for Lunch, 1.5 Turns for Dinner, Open 312 Days per Year Teal #1 Identity Projected Coats Deuired Net iron e Tax: Income Tax: Known Annual Costa (55) Depreciation Rent Insurance Ulft Maintenance Administrative Maregamart Salary Toral KAT Annual Co Variable Conts ( of Sales) COS. Food and Beverage Labor Dharaning Variable costs Managerial Accounting Bottoms up approach to Pricing Page 2 L #2 Prepare Projected Income Statement (Incomplete) PAGOR 9 al 1075 X Fucli Uni SIHAT A Fonte Los + 120% Autoayu CP Home Draw Design Layout References Mailings Review View Share Comments Bottoms Up Pricing Worksheet - Compatibility Mode - Saved to my Mac Grammarly Tell me 2 fo: COME Malbec ADDEXIL Aalbo De AaBb Bbcedes Thanal Wasan Having "H: She N X Arial 11 Azad Code Aabe *-: - Pauli Usb x B AvA = = = He Surah Prpus Inner Distan CPH Camily PM Merril Anxunting Lamp Appsha Pricing 1UCA 12 Prepare Projected Income Statement (Incomplete) 35 Sales Revenue Unknown COS - Fwoond Beverans Labor Other Operating VC Total Variable Cost % Depreciation Rent Insurance License Ulities Maintenance Marapement Salary Inname TAX Net income Total Total Cusis es Sales Rev Fent 3 Prepare Condensed Projected Income Statement Sales Revunue Vanable Casis Foad, Dev, Labor, 0.100 Contribution Maryin Toral Operating GON Operating Income (RT) BT: Income Tax Not insomn #4 Solve for Average Check Projections by Meal Period to support projected Sales Revenue Knowing the forecasted sales revenue alls businesses to accurately forecast overall average check and was chock by meal period. This is critical information needed for the budgeting process and selecting strategic pricing strategies. Average Check by Meal Period - (Revenue generated from meal period / Seats . TIO x number days open) Seat Turnover = # guests or covers #scats in operation or available_Can be calculated by Meal Period ar Day) Material Auning - Boilome Up Approach to Pricing L Practice Probler 62: Desired Net Income: Owners want a 23% after tax return on a $250,000 investment of new FF&E PAGOR 9 al 1075 12 Foglih Unit SIHAN! Daca + 1703