Professional Documents
Culture Documents
32. B
33. C
34. C 2023 2024 Breakage
Gift Certificates sold 9000000 7000000 Redeemed
Redeemed 95% Expected to be redeemed
2023 3420000 2137500 5% Expected breakage
2024 2992500
35. B Beg.2023 9000000 Beg.2024 5580000
Redeemed -3420000 Sold 7000000
Ending 5580000 Redeemed -2137500
-2992500
Breakage -270000
7180000
T= 30% (NI-B) T= 30000-30%B
T= 30% (10000-B)
2024
4462500 Allocation Sales 5180000
50000 Sales 4462500 3904687.5 Points 42000
15 Points 637500 557812.5 SSP/ pts 10
Estimated redemption 637500 5100000 4462500 Estimated redemption 420000
Estimate % 2023 85% Estiamte 2024 95%
Estiamte 2024 95% Income Balance Sales Est. pts 2024 39900
Est. pts 2023 42500 2023 167343.8 636322.40854 4072031 Redeemed 2024 5985
Est. pts 2024 47500 2024 83671.88 474140.625
Redeemed 2023 12750 0.3
Redeemed 2024 8625 0.45
2023, int exp
30000 36000
54000 54000
43200
127200 90000 37200
term Balance
216000 432000
324000 756000
120000 744000
660000 1932000
Allocation Redemption
6400000 15000*067 10050
1600000 6500/10050*1600000 1040000
8000000
2024
5130000 Redeemed/Expected to be redeemed*Expected breakage
be redeemed 6650000 270000
350000
Allocation
Sales 5180000 4791500
Points 420000 388500
5600000 5180000