01 Jul Hello, I have this following project that I need it completed by July 3rd. I have attached the following instructions for the project as well as the required docu
Hello, I have this following project that I need it completed by July 3rd. I have attached the following instructions for the project as well as the required documents.
Thank you!
P&L
| All-Store Profit & Loss Statement | |||||||
| Profit & Loss | January | February | March | April | May | June | |
| Total revenue | $ 650,037.00 | $ 622,477.00 | $ 594,917.00 | $ 567,357.00 | $ 539,797.00 | $ 512,237.00 | |
| Less cost of goods sold | $ 425,774.24 | $ 407,722.44 | $ 389,670.64 | $ 371,618.84 | $ 353,567.04 | $ 335,515.24 | |
| Gross Profit | $ 224,262.76 | $ 214,754.57 | $ 205,246.37 | $ 195,738.16 | $ 186,229.96 | $ 176,721.77 | |
| Expenses | |||||||
| Accounting and legal fees | $ 2,597.00 | $ 2,273.00 | $ 2,396.00 | $ 2,788.00 | $ 2,328.00 | $ 2,116.00 | |
| Advertising | $ 10,424.43 | $ 7,828.92 | $ 5,432.84 | $ 8,426.54 | $ 1,735.09 | $ 6,167.04 | |
| Depreciation | $ 3,800.00 | $ 3,800.00 | $ 3,800.00 | $ 3,800.00 | $ 3,800.00 | $ 3,800.00 | |
| Electricity | $ 2,700.00 | $ 2,700.00 | $ 2,700.00 | $ 2,700.00 | $ 2,700.00 | $ 2,700.00 | |
| Insurance | $ 9,200.00 | $ 9,200.00 | $ 9,200.00 | $ 9,200.00 | $ 9,200.00 | $ 9,200.00 | |
| Interest and bank charges | $ 504.46 | $ 409.24 | $ 344.53 | $ 569.77 | $ 331.61 | $ 586.74 | |
| Shipping & postage | $ 1,601.88 | $ 2,816.37 | $ 2,116.86 | $ 2,338.60 | $ 2,092.21 | $ 2,324.49 | |
| Printing and stationery | $ 488.35 | $ 715.25 | $ 542.00 | $ 371.18 | $ 484.02 | $ 456.18 | |
| Professional memberships | $ 580.00 | $ 580.00 | $ 580.00 | $ 580.00 | $ 580.00 | $ 580.00 | |
| Rent for premises | $ 5,000.00 | $ 5,000.00 | $ 5,000.00 | $ 5,000.00 | $ 5,000.00 | $ 5,000.00 | |
| Repairs and maintenance | $ 774.14 | $ 209.72 | $ 455.88 | $ 935.95 | $ 80.64 | $ 812.08 | |
| Training | $ 121.85 | $ 191.27 | $ 170.53 | $ 176.69 | $ 177.25 | $ 146.02 | |
| Wages and salaries | $ 47,000.00 | $ 45,698.00 | $ 48,111.00 | $ 47,327.00 | $ 44,779.00 | $ 45,819.00 | |
| Workers compensation | $ 3,500.00 | $ 3,500.00 | $ 3,500.00 | $ 3,500.00 | $ 3,500.00 | $ 3,500.00 | |
| Less | Total Expenses | $ 88,292.11 | $ 84,921.76 | $ 84,349.64 | $ 87,713.74 | $ 76,787.83 | $ 83,207.55 |
| Equals | Net Profit (income) | $ 135,970.66 | $ 129,832.81 | $ 120,896.73 | $ 108,024.43 | $ 109,442.14 | $ 93,514.22 |
Net Profit (income) January February March April May June 135970.65791965276 129832.80997003146 120896.72941983343 108024.42830333773 109442.13688028869 93514.219290182315
,
All-Store Store Hours and Staffing Notes
Store Hours (require at least six sales associates and one manager during nonpeak hours): • Monday–Saturday: 7:00a.m.–10:00p.m.
• Sunday: 9:00a.m.–10:00p.m.
Peak Hours (require at least 10 sales associates and two managers): • Monday, Thursday, and Friday: 5:00p.m.–7:00p.m.
• Saturday: 10:00a.m.–7:00p.m.
• Sunday: 12:00p.m.–5:00p.m.
Notes from the General Manager: • There are two types of employees: sales associates and managers.
• Sales associates have an estimated labor cost of $12.50 per hour.
• Managers have an estimated labor cost of $20 per hour.
• Labor cost includes all taxes, benefits, and other costs, so you do not need to take those into
account.
• Managers are full-time, so they typically work approximately 40 hours per week.
• Sales associates are part time, so they must work no more than 30 hours per week.
• Please don’t take time off into account in your work.
• These are the minimum requirements for continuous coverage, and must be met in order
for the store to run.
,
Loan Estimate
Date Issued June 16
Loan ID
#123456789
Applicant All-Store Loan Term 5 years
Sale Price $150,000 Purpose Purchase
Loan Terms
Loan Amount $100,000
Interest Rate 7.00% Fixed rate
Monthly Principal and Interest $1,980.12
Prepayment Penalty No
Balloon Payment No
Projected Payments
Years 1–5 Years 6–10 Years 11–15
Monthly Principal and Interest $1,980.12 N/A N/A
Property Insurance $250.00 N/A N/A
Property Taxes in Escrow $1250.00 N/A N/A
Total Monthly Payment $3480.12 N/A N/A
Costs at Closing
Estimated Closing Costs $0.00 Note: Closing costs paid by seller
Down Payment $50,000.00 Due to seller
1
,
$50,396.00
$67,548.51
$67,698.94
$50,546.43
Date Description Withdrawals Deposits Balance
23-Jun DEPOSIT 8,698.18$ $59,094.18
24-Jun GOODS DELIVERY 6,445.16$ $52,649.02
24-Jun SHIPPING CHARGE 100.00$ $52,549.02
24-Jun DEPOSIT 7,442.06$ $59,991.08
24-Jun MKTING SVC 13,598.32$ $46,392.76
25-Jun ACCOUNTING SVCS 11,116.00$ $35,276.76
25-Jun GOODS DELIVERY 4,796.55$ $30,480.21
25-Jun SHIPPING CHARGE 100.00$ $30,380.21
25-Jun DEPOSIT 9,334.62$ $39,714.83
26-Jun PAYROLL 3,821.93$ $35,892.90
27-Jun GOODS DELIVERY 1,706.14$ $34,186.76
27-Jun GOODS DELIVERY 12,056.00$ $22,130.76
27-Jun SHIPPING CHARGE 100.00$ $22,030.76
27-Jun DEPOSIT 8,282.30$ $30,313.06
28-Jun GOODS DELIVERY 8,408.41$ $21,904.65
28-Jun SHIPPING CHARGE 200.00$ $21,704.65
28-Jun DEPOSIT 10,532.21$ $32,236.86
30-Jun RENTAL CHARGE 5,000.00$ $27,236.86
30-Jun SHIPPING CHARGE 100.00$ $27,136.86
30-Jun DEPOSIT 23,409.57$ $50,546.43
Balance as of June 23:
Total Withdrawals:
Total Deposits:
Balance as of June 30:
Your Account Summary
Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteDemy. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax.
About Wridemy
We are a professional paper writing website. If you have searched a question and bumped into our website just know you are in the right place to get help in your coursework. We offer HIGH QUALITY & PLAGIARISM FREE Papers.
How It Works
To make an Order you only need to click on “Order Now” and we will direct you to our Order Page. Fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Are there Discounts?
All new clients are eligible for 20% off in their first Order. Our payment method is safe and secure.