Scribd Logo
Upload

Welcome to Scribd!

  • 173 views

    BSBFIM601 Appendix E Budget Template

    Uploaded by

    kanej
    The document shows quarterly budgets and actuals for sales, expenses, and profits for Liberty Melbourne for Year Y3. Total sales were under budget by 14% for Q1 due to lower than expected restaurant food, beverage, and catering sales. While food costs and some expenses like rent were over budget, the business still achieved a net profit that was 30% higher than the Q1 budget.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    BSBFIM601 Appendix E Budget Template

    Uploaded by

    kanej
    173 views5 pages
    The document shows quarterly budgets and actuals for sales, expenses, and profits for Liberty Melbourne for Year Y3. Total sales were under budget by 14% for Q1 due to lower than expected restaurant food, beverage, and catering sales. While food costs and some expenses like rent were over budget, the business still achieved a net profit that was 30% higher than the Q1 budget.

    Original Title

    BSBFIM601 Appendix E Budget template

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document shows quarterly budgets and actuals for sales, expenses, and profits for Liberty Melbourne for Year Y3. Total sales were under budget by 14% for Q1 due to lower than expected restaurant food, beverage, and catering sales. While food costs and some expenses like rent were over budget, the business still achieved a net profit that was 30% higher than the Q1 budget.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    173 views5 pages

    BSBFIM601 Appendix E Budget Template

    Uploaded by

    kanej
    The document shows quarterly budgets and actuals for sales, expenses, and profits for Liberty Melbourne for Year Y3. Total sales were under budget by 14% for Q1 due to lower than expected restaurant food, beverage, and catering sales. While food costs and some expenses like rent were over budget, the business still achieved a net profit that was 30% higher than the Q1 budget.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 5

    Profit and Loss – Liberty Melbourne

    Current Year Budget Q1 Budget Q2 Budget Q3 Budget


    ( Year 3) (Year Y) (Year Y) (Year Y)

    Sales 20 25 30

    Restaurant beverage sales 85600.24 77,818.40 107,000.30 111,280.31


    Restaurant food sales 155664 129,720.00 194,580.00 202,363.20
    Catering sales 53640.6 46,644.00 67,050.75 69,732.78
    Total Sales $294,904.84 $254,182.40 $368,631.05 $383,376.29

    Operating Expenses

    Food and beverage cost (direct cost of sales) 167961.3368 110,244.24 209,951.67 218,349.74

    Advertising 14029.105 5,853.50 17,536.38 18,237.84


    Bank Service Charges 265.225 257.50 331.53 344.79
    Credit Card Fees 265.225 257.50 331.53 344.79
    Insurances 6365.4 6,180.00 7,956.75 8,275.02
    Payroll 64234.84275 62,363.93 80,293.55 83,505.30
    Professional Fees 1392.43125 1,351.88 1,740.54 1,810.16
    Rent or Lease 27820.8 15,360.00 34,776.00 36,167.04
    Hospitality Supplies 4010.202 3,893.40 5,012.75 5,213.26
    Licenses 1697.44 1,648.00 2,121.80 2,206.67
    Utilities and Telephone 3246.354 3,151.80 4,057.94 4,220.26
    Equipment Leases 4774.05 4,635.00 5,967.56 6,206.27
    Maintenance 755.89125 733.88 944.86 982.66
    Licences (incl. IT software) 6400 9,600.00 12,800.00 8,320.00
    Total Operating Expenses $303,218.30 $225,530.62 $383,822.88 $394,183.79

    Net Profit Before Tax (EBIT) -$8,313.46 $28,651.79 -$15,191.83 -$10,807.50


    Corporate Taxes -$10,641.23 $36,674.28 -$19,445.54 -$13,833.60
    Net Profit (or Net Income) $2,327.77 -$8,022.50 $4,253.71 $3,026.10
    ourne
    Q4 Budget
    (Year Y)

    25

    107,000.30
    194,580.00
    67,050.75
    $368,631.05

    209,951.67

    17,536.38
    331.53
    331.53
    7,956.75
    80,293.55
    1,740.54
    34,776.00
    5,012.75
    2,121.80
    4,057.94
    5,967.56
    944.86
    8,000.00
    $379,022.88

    -$10,391.83
    -$13,301.54
    $2,909.71
    Budget Variance Report – Liberty Melbour
    Q1 Budget Q1 Actual Q1 Variance Q1 Variance %
    (Year Y3) (Year Y3) (Year Y3)

    Sales
    Restaurant beverage sales 85,600 77,818 - 7,782 -9%

    Restaurant food sales 155,664 129,720 - 25,944 -17%


    Catering sales 53,641 46,644 - 6,997 -13%
    Total Sales 294,905 254,182 - 40,722 -14%
    Operating Expenses

    Food and beverage cost (direct 67,961 110,244 42,283 62%


    cost of sales)
    Advertising 14,029 5,854 - 8,176 -58%
    Bank Service Charges 265 258 - 8 -3%
    Credit Card Fees 265 258 - 8 -3%
    Insurances 6,365 6,180 - 185 -3%
    Payroll 64,235 62,364 - 1,871 -3%
    Professional Fees 1,392 1,352 - 41 -3%
    Rent or Lease 27,821 15,360 - 12,461 -45%
    Hospitality Supplies 4,010 3,893 - 117 -3%
    Licenses 1,697 1,648 - 49 -3%
    Utilities and Telephone 3,246 3,152 - 95 -3%
    Equipment Leases 4,774 4,635 - 139 -3%
    Maintenance 756 734 - 22 -3%
    <Ener new line items here> 6,400 - - 6,400 -100%

    Total Operating Expenses 253,218 215,931 - 37,288 -15%

    Net Profit Before Tax (EBIT) 51,252 22,155 - 46,711 -91%

    Corporate Taxes 53,359 10,902 - 42,457 -80%

    Net Profit (or Net Income) 2,328 - 8,022 4,254 30%


    Melbourne
    Assessment

    You might also like