You are on page 1of 5

CHAPTER VIII

THE FINANCIAL FORECAST AND EXPECTED RETURNS, RISK AND

COUN TINGENICES CAPITAL

A. Consumable

Cost per unit of sweet potato fries

Cost Per Unit Regular Large Jumbo Total cost

Potato 600.00 800.00 1,000.00 2,400.00

Oil 300.00 500.00 800.00 1,600.00

Powder 400.00 600.00 800.00 1,800.00

Flavors 500.00 700.00 900.00 2,100.00

Over All Total 1,800.00 2,600.00 3,500.00 7,900.00

SWEET POTATO CORNER Page 8-1


Drinks

Fruit Juice

Mango 1,000.00

Pineapple 1,000.00

Orange 1,000.00

Apple 1,000.00

Total Cost 4,000.00

Mineral Water

Le Minerale 1,500.00

Nature’s Spring
1,500.00

Aquabest
1,500.00

Total Cost 4,500.00

SWEET POTATO CORNER Page 8-2


Soft Drinks

Coke 1,500.00

Royal
1,500.00

7 up
1,500.00

Sprite
1,500.00

Mountain Dew 1,500.00

Total Cost 4,000.00

B. Salaries & Wages

Rent
3,000.00
Utilities
8,000.00
Light
1,000.00
Water
1,000.00
Other Expenses
5,000.00
Total Cost
18,000.00

SWEET POTATO CORNER Page 8-3


C. Equipment Needed

Deep Fryer
4,000.00
Freezer
15,000.00
Stove
10,000.00
Kitchen Scale
600.00
Boiling pot
2,500.00
Total Cost
32,500.00

SWEET POTATO CORNER Page 8-4


BALANCE SHEET

ASSETS
Current Assets:
Cash on Hand 77,900
Inventory 11,400
Total Current Assets 89,300

Non-Current Assets:
Equipment 32,500
Accumulated Depreciation-Eq (15,000) 17,500
Furniture and Fixtures 700
Accumulated Depreciation-FF (500) 200
Stall 20,000
Accumulated Depreciation-M (7,000) 13,000
Total Non-Current Assets 30,700
Total Assets 120,000

Partner’s Equity

Adang, Capital 20,000

Gandawali, Capital 20,000

Guimba, Capital 20,000

Lucero, Capital 20,000

Sapal, Capital 20,000

Tula, Capital 20,000

Total Partner’s Capital 120,000

SWEET POTATO CORNER Page 8-5