336_hw4 - Total year after tax Aug Sept Oct Nov Dec 80007...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Jan Feb Mar Apr May June July Food Sales 55,000 58025 61216 64583 68135 71883 75836.4 Bev Sales 13750 14506 15304 16146 17034 17971 18959 Food Cost 17050 17988 18977 20021 21122 22284 21993 Bev Cost 3850 4062 4285.1 4521 4769 5032 4929.4 Sales Increase 0 3025 6216 9583 13135 16883 20836.4 New employees 1,200 1,200 Labor Expense 16,000 16,000 16,000 17,200 17,200 18,400 18,400 Direct Operating 4950 5222 5509.5 5812 6132 6469.5 6067 Marketing 6,000 6,000 6,000 6,000 6,000 6,000 2,000 Utilities 1375 1451 1530 1615 1703 1797 1896 2200 2321 2449 2583 2725 2875 3033 4125 4352 4591 4844 5110 5391 5688 Total Expenses 34,650 35,346 36,080 38,054 38,871 40,933 37,084 Lease Payments 3,000 3,000 3,000 3,000 3,000 3,000 3,000 Depreciation 2,600 2,600 2,600 2,600 2,600 2,600 2,600 Loan Interest 2,350 2,350 2,350 2,350 2,350 2,350 2,350 Total Uncontrolables 7,950 7,950 7,950 7,950 7,950 7,950 7,950 Total before taxes State Tax Federal Tax Total tax per year
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Total year after tax Aug Sept Oct Nov Dec 80007 84408 89050 93948 99115 901,207 20002 21102 22263 23487 24779 225302 23202 24478 25825 27245 28743 268927.03 5200 5487 5788 6107 6442 60473 25007 29408 34050 38948 44115 1,200 1,200 1,200 1,200 19,600 19,600 20,800 22,000 23,200 224,400 6401 6753 7124 7516 7929 75885 2,000 2,000 2,000 2,000 2,000 48,000 2000 2110 2226 2349 2478 22530 3200 3376 3562 3758 3965 36048 6001 6331 6679 7046 7434 67591 39,202 40,170 42,391 44,669 47,005 474,454 3,000 3,000 3,000 3,000 3,000 36,000 2,600 2,600 2,600 2,600 2,600 31,200 2,350 2,350 2,350 2,350 2,350 28,200 7,950 7,950 7,950 7,950 7,950 95,400 227,256 13635.33 71,879.84 85515.17 141,740...
View Full Document

Page1 / 2

336_hw4 - Total year after tax Aug Sept Oct Nov Dec 80007...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online