Property

rent
utilities:

$3,200 monthly

comcast phone/internet
$100
gas
$50
electricity
$300
water
$65
merchandise/inventory
Hards goods
Bike Price 1
$2,800
Bike Price 2
$1,500
Bike Price 3
$1,000
Bike 4
$800
Bike 5
$500
parts and accessories
$18,000
Apparel:
Spokes Branded shirts
$2,500
Manufacturer branded shirts and shorts
$2,000
Helmets
$3,000
Shoes
$2,000
Gloves
$1,500
equipment:
computer, registers, and credit readers
$3,000
bike maintanance equipment
$2,500
building maintance supplies
$300
office supplies
$750
insurance:
workers compensation .08% of annual employee salary of $41,600
general liability .25% of all assets equal to $400,000 annualy
renters .16% of property value

$3,200

monthly
monthly
monthly
monthy

$100
$50
$300
$65

quantity

Total
6
10
12
12
12

Quantity
450

$16,800
$15,000
$12,000
$9,600
$6,000
$18,000
0
$2,500
$2,000
$3,000
$2,000
$1,500
$3,000
$2,500
$300
$750

monthly
monthly
monthly

$33.28
$1,000
$640

marketing
display equipment

$.05 per sticker

bike racks
wall hangers
wall panels
cloths racks
hangers

$450
$0.62
$400
$780
$0.28
Total

2000

$100

6
120
1
3
288

$2,700
$74.40
$400
$240
$80
$103,932.68