Estimated Monthly Expense JMD USD Rent 160,000 1,025.24 Ingredients and Supplies 311,840 1,998.19 Utilities 60,000 384.47 Salaries 400,000 2,563.10 Marketing Insurance Total 156,060.97 1,000.00 50,000 320.39 $ 1,137,900.97 7,291.39 Total Monthly Revenue = Rent +Utilities + Salaries + Ingredients + Marketing + Insurance Total Monthly Revenue = 160,000+311,840+60,000+400,000 + 156,060.97 +50,000 = 1,137,900.97 Revenue Projections Average cost per Sandwich 936.37 JMD - 6 USD Average cost per Smoothie 624JMD-4 USD Expected Sales per day for sandwich 50 Expected Sales per day for smoothie Days open per month 22 30 29 Monthly Revenue = Sandwich cost x Sandwich sale + smoothie sales x smoothie cost Monthly Revenue = 50x936.37x29 +30x624x 29 Monthly Revenue = 1357736.5+ 542,880 Monthly Revenue = 1,900,616
Estimated Monthly Expense JMD USD Rent 160,000 1,025.24 Ingredients and Supplies 311,840 1,998.19 Utilities 60,000 384.47 Salaries 400,000 2,563.10 Marketing Insurance Total 156,060.97 1,000.00 50,000 320.39 $ 1,137,900.97 7,291.39 Total Monthly Revenue = Rent +Utilities + Salaries + Ingredients + Marketing + Insurance Total Monthly Revenue = 160,000+311,840+60,000+400,000 + 156,060.97 +50,000 = 1,137,900.97 Revenue Projections Average cost per Sandwich 936.37 JMD - 6 USD Average cost per Smoothie 624JMD-4 USD Expected Sales per day for sandwich 50 Expected Sales per day for smoothie Days open per month 22 30 29 Monthly Revenue = Sandwich cost x Sandwich sale + smoothie sales x smoothie cost Monthly Revenue = 50x936.37x29 +30x624x 29 Monthly Revenue = 1357736.5+ 542,880 Monthly Revenue = 1,900,616
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Financial Plans and Projections
Provide:
A. Detailed support for Income statements (2 years)
balance sheets(2 years)
B. Detailed support for Statements of cash flow (2 years)
C. Breakeven analysisFunding needs and sources(years)
In the monthly expense i forgoet to add equipment of $2000
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
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