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