Task 2

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

Income

Account Month 1 Month 2 Month 3


Food Sales 36,000 36,000 52,000
Beverage Sales 24,000 24,000 40,000
Catering Fees 10,000 10,000 5,000
Total Income 70,000 70,000 97,000

Cost of Sales
Food Purchase 15,000 15,000 24,000
Beverage Purchase 5,000 5,000 12,000
Total Cost of Sales 20,000 20,000 36,000

Gross Profit 50,000 50,000 61,000

Operating Expenses
Wages 17,000 17,000 21,000
Insurance 600 600 600
Utilities 2,000 2,000 2,000
Rent 5,000 5,000 5,000
Marketing 2,000 2,000 2,000
Phone 100 100 100
Live Music 500 500 500
Repair & Maintenance 500 500 500
Total Operating Expenses 27,700 27,700 31,700
Net Profit/Loss 22,300 22,300 29,300

You might also like