Professional Documents
Culture Documents
Shivani Singh GTG
Shivani Singh GTG
Shivani Singh GTG
Substitutes
Grocery
Stores, Fast
food, pizza
place
.
Ans.4
From the table, we can see that the total early expenditures are increasing every year by an
amount of $37053 ($198252-$161199) for 1st to 2nd year and by $69870 ($268122-$198252)
for 2nd to 3rd year.
Carrying Carrying
Carrying Amount
Amount Y2 Amount Y3
Capital Early Y1 after yearly
after yearly after yearly
Equipment Expenditures dep. of Rs
dep. of Rs dep. of Rs
15252(1271*12)
27640(6910*4) 31772(749*4)
Computers:
Apple,
Macintosh
Office System
3 Mac systems $2,000
Laser printer
$1,500
HP2300 series
Networking $1,500
Software $2,000
Total $7,000
Delivery vans,
$65,000
Chevrolet Astro
Food lockers
$20,000
and freezers
Phone system
$1,000
(AT&T)
Furniture and
$3,000
fixtures
$96,000 $79,748 $52,108 $20,336
From the above table we can see that the Carrying amount of Capital Equipment is decreasing
continuously because of depreciation by an amount of $15252 ($95000-$79748) in the first
year, by $27460 ($79748-$52108) in the 2nd year, by $31772 ($52108-$20336) in 3rd year.
Early
Start up expenses Y1 Y2 Y3
Expenditures
Ad campaign
Ad agency* $2,500
Brochures" $6,500
Radio spots* $7,000
Newspaper ads§ $6,000
Total Advertisement &
$22,000 $13,195 $36,060 $56,550
Promotion
Salaries(including consultants) $25,500 $103,200 $116,388 $164,496
Pre-start-up rent and deposits (insurance, licenses,
$4,000 $29,204 $30,204 $31,476
general offices)
Pre-start-up utilities and
$2,000 $15,600 $15,600 $15,600
miscellaneous supplies
Total Start up Expenses $53,500 $161,199 $198,252 $268,122