YEAR 1 SALES $277,689.15 COG-FOOD $83,307 COG-SUPPLI

YEAR 1 SALES $277,689.15 COG-FOOD $83,307 COG-SUPPLI

YEAR 1 SALES $277,689.15 COG-FOOD $83,307 COG-SUPPLI

PROFIT & LOSS

YEAR 1

Don't use plagiarized sources. Get Your Custom Essay on
YEAR 1 SALES $277,689.15 COG-FOOD $83,307 COG-SUPPLI
Just from $10/Page
Order Essay

YEAR 2

YEAR 3

YEAR 4

YEAR 5

SALES
$277,689.15

$547,895.76

$607,393.80

$623,913.84

$650,304.14

COG-FOOD
$83,307

$164,369

$182,218

$187,174

$195,091

COG-SUPPLIES
$5,553.783

$10,958

$12,148

$12,478

$13,006

GROSS PROFIT
$188,829

$372,569

$413,028

$424,261

$442,207

OPERATING
EXPENSES

PAYROLL
$149,046

$153,518

$161,194

$169,254

$177,717

PAYROLL TAXES
$11,402

$11,744

$12,331

$12,948

$13,595

CREDIT CARD PROCESSING FEES
$6,665

$13,149

$14,577

$14,974

$15,607

RENT
$33,641

$35,323

$37,089

$38,944

$40,891

UTILITIES/ELECTRICITY
$13,200

$13,860

$14,553

$15,281

$16,045

INTERNET/CABLE
$3,000

$3,000

$3,000

$3,000

$3,000

LICENSES AND PERMITS
$1,500

$1,500

$1,500

$1,500

$1,500

REPAIRS AND MAINTENANCE
$6,000

$6,300

$6,615

$6,946

$7,292

INSURANCE
$9,543

$10,020

$10,521

$11,047

$11,600

LEGAL & PROFESSIONAL FEES
$4,500

$4,500

$4,500

$4,500

$2,315

MARKETING
$50,000

$50,000

$50,000

$40,000

$40,000

$288,497

$302,915

$315,881

$318,393

$329,562

NET
OPERATING INCOME BEFORE

TAXES AND OTHER EXPENSES
-$99,668

$69,655

$97,147

$105,869

$112,645

NON-OPERATING
EXPENSES

INTEREST EXPENSE
$0

$0

$0

$0

$0

DEPRECTIATION EXPENSE
$7,143

$7,143

$7,143

$7,143

$7,143

$7,143

$7,143

$7,143

$7,143

$7,143

NET INCOME BEFORE TAXES
-$106,811

$62,512

$90,004

$98,726

$105,502

TAXES
$0

$0

$0

$21,901

$22,543

NET PROFIT
-$106,811

$62,512

$90,004

$76,825

$82,960

 

CLICK TO ORDER A CUSTOM PAPER

We are the best paper writer / paper help in the world

 

 

 

Order your essay today and save 30% with the discount code ESSAYHELP