You are on page 1of 1

PROJECTED ONE YEAR STORE INCOME STATEMENT

Gross Sales 2,500,000

Food Cost 875,000

Gross Profit 1,625,000

Total Labor Costs 200,000

Delivery Costs/ Mileage % 50,000

Variable Expenses
Advertising 175,000
Royalty Expense 125,000

Fixed Expenses
Occupancy Costs/ Rent 300,000
Utility Costs ( Telephone, Water, Gas & Elect 100,000
Other store operating costs (% of net sales) 150,000

Preopening Costs/ Training Costs ( Year 1 On 50,000

Depreciation Expense 50,000

Earnings Before Interest and Taxes 425,000

You might also like