|
Capital Carryover Expansion Overhead Total Expansion Overhead: Operating Expenses Property rental Utilities Salary Part time employees Marketing Office Expenses Maintainance and replacement Insurance Disposables and service ware Food costs (33% of projected sales) Total Operating Expenses: Total Expenses Income Daily sales Breakfast sandwich Breakfast burrito Breakfast breads & sweets Breakfast beverages Package Lunch Lunch sandwich, large Lunch sandwich, Larger Island chowder Lunch beverages Dinners, complete Daily Total Sales: At 300 business days: Weekly sales Off property catering Weekend Brunch, 30@$12.00 Yearly income from catering and brunch sales: Total Income Taxable Income Projected return to coupon holders (25% after tax income) |
$141,670 $15,000 $15,000 $12,000 $9,000 $40,000 $40,000 $12,000 $4,000 $5,000 $5,000 $25,000 $140,750.00 $292,750.00 $307,750.00 $75.00 $75.00 $50.00 $187.50 $130.00 $135.00 $180.00 $105.00 $150.00 $210.00 $1297.00 $389,250.00 $300.00 $360.00 $33,000 $422,250 114,734.00 $10.75 |
Next Year
