Maxi s Grocery Mart
-
Upload
gagan-bhatia -
Category
Documents
-
view
573 -
download
3
Transcript of Maxi s Grocery Mart
![Page 1: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/1.jpg)
Maxi's Grocery Mart Pro Forma Income Statement
2006 2007 2008 2009
SalesDeli $240,000.00 $257,400.00 $277,348.50 $300,229.75Dairy $720,000.00 $772,200.00 $832,045.50 $900,689.25Canned Goods $480,000.00 $514,800.00 $554,697.00 $600,459.50Frozen Foods $800,000.00 $858,000.00 $924,495.00 $1,000,765.84Meats $840,000.00 $900,900.00 $970,719.75 $1,050,804.13Produce $500,000.00 $536,250.00 $577,809.38 $625,478.65Dry Goods $360,000.00 $386,100.00 $416,022.75 $450,344.63Video Sales $60,000.00 $64,350.00 $69,337.13 $75,057.44
Total Sales $4,000,000.00 $4,290,000.00 $4,622,475.00 $5,003,829.19
Deli $120,000.00 $128,700.00 $138,674.25 $150,114.88Dairy $360,000.00 $386,100.00 $416,022.75 $450,344.63Canned Goods $360,000.00 $386,100.00 $416,022.75 $450,344.63Frozen Foods $520,000.00 $557,700.00 $600,921.75 $650,497.79Meats $420,000.00 $450,450.00 $485,359.88 $525,402.06Produce $325,000.00 $348,562.50 $375,576.09 $406,561.12Dry Goods $237,600.00 $254,826.00 $274,575.02 $297,227.45Video Sales $18,000.00 $19,305.00 $20,801.14 $22,517.23
$2,342,600.00 $2,512,438.50 $2,707,152.48 $2,930,492.56
Gross Profit $1,657,400.00 $1,777,561.50 $1,915,322.52 $2,073,336.62
$220,000.00 $235,950.00 $254,236.13 $275,210.61
$350,000.00 $375,375.00 $404,466.56 $437,835.05Depreciation $20,000.00 $20,000.00 $20,000.00 $20,000.00Wages $503,000.00 $503,000.00 $503,000.00 $503,000.00Common Costs $248,610.00 $266,634.23 $287,298.38 $311,000.49
$1,341,610.00 $1,400,959.23 $1,469,001.06 $1,547,046.15
$315,790.00 $376,602.27 $446,321.45 $526,290.47Income Taxes $110,526.50 $131,810.80 $156,212.51 $184,201.66
Net Income $205,263.50 $244,791.48 $290,108.94 $342,088.81
Cost of Goods Sold
Total Cost of Goods Sold
Operating ExpensesSales and Marketing
General and Administrative
Total Operating Expenses
Income Before Taxes
![Page 2: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/2.jpg)
Maxi's Food MartAssumptions and Additional Information
Growth and Taxes Rates Salary
2007 Growth: 7.25%
2008 Growth: 7.75% Manager: $ 55000
2009 Growth: 8.25% Ass. Manager: $ 40000
Tax Rate %: 35 Employee W/h:$ 12
Mr Feronti in %: 15
17
INPUT SECTION
No of employees on wages
![Page 3: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/3.jpg)
Impact on Net Income
Page 3
0.090.095
0.1
![Page 4: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/4.jpg)
Impact on Mr. Feronti's Income
Page 4
0.040.05
0.055
![Page 5: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/5.jpg)
Decreasing Mr. Feronti's salary and increasing Hourly wage
Page 5
14
![Page 6: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/6.jpg)
Decreasing Mr. Feronti's salary and increasing Hourly wage
Page 6
8
![Page 7: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/7.jpg)
Impact of Change in Employees
Page 7
19
![Page 8: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/8.jpg)
Maxi's Grocery Mart Pro Forma Income Statement
2006 2007 2008 2009
SalesDeli $240,000.00 $261,600.00 $286,452.00 $315,097.20Dairy $720,000.00 $784,800.00 $859,356.00 $945,291.60Canned Goods $480,000.00 $523,200.00 $572,904.00 $630,194.40Frozen Foods $800,000.00 $872,000.00 $954,840.00 $1,050,324.00Meats $840,000.00 $915,600.00 $1,002,582.00 $1,102,840.20Produce $500,000.00 $545,000.00 $596,775.00 $656,452.50Dry Goods $360,000.00 $392,400.00 $429,678.00 $472,645.80Video Sales $60,000.00 $65,400.00 $71,613.00 $78,774.30
Total Sales $4,000,000.00 $4,360,000.00 $4,774,200.00 $5,251,620.00
Deli $120,000.00 $130,800.00 $143,226.00 $157,548.60Dairy $360,000.00 $392,400.00 $429,678.00 $472,645.80Canned Goods $360,000.00 $392,400.00 $429,678.00 $472,645.80Frozen Foods $520,000.00 $566,800.00 $620,646.00 $682,710.60Meats $420,000.00 $457,800.00 $501,291.00 $551,420.10Produce $325,000.00 $354,250.00 $387,903.75 $426,694.13Dry Goods $237,600.00 $258,984.00 $283,587.48 $311,946.23Video Sales $18,000.00 $19,620.00 $21,483.90 $23,632.29
$2,342,600.00 $2,553,434.00 $2,796,010.23 $3,075,611.25
Gross Profit $1,657,400.00 $1,806,566.00 $1,978,189.77 $2,176,008.75
$220,000.00 $239,800.00 $262,581.00 $288,839.10
$350,000.00 $381,500.00 $417,742.50 $459,516.75Depreciation $20,000.00 $20,000.00 $20,000.00 $20,000.00Wages $503,000.00 $503,000.00 $503,000.00 $503,000.00Common Costs $248,610.00 $270,984.90 $296,728.47 $326,401.31
$1,341,610.00 $1,415,284.90 $1,500,051.97 $1,597,757.16
$315,790.00 $391,281.10 $478,137.80 $578,251.58Income Taxes $110,526.50 $136,948.39 $167,348.23 $202,388.05
Net Income $205,263.50 $254,332.72 $310,789.57 $375,863.53
Cost of Goods Sold
Total Cost of Goods Sold
Operating ExpensesSales and Marketing
General and Administrative
Total Operating Expenses
Income Before Taxes
![Page 9: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/9.jpg)
Maxi's Food MartAssumptions and Additional Information
Growth and Taxes Rates Salary
2007 Growth: 9.00%
2008 Growth: 9.50% Manager: $ 55000
2009 Growth: 10.00% Ass. Manager: $ 40000
Tax Rate %: 35 Employee W/h:$ 12
Mr Feronti in %: 15
17
INPUT SECTION
No of employees on wages
![Page 10: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/10.jpg)
Maxi's Grocery Mart Pro Forma Income Statement
2006 2007 2008 2009
SalesDeli $240,000.00 $249,600.00 $262,080.00 $276,494.40Dairy $720,000.00 $748,800.00 $786,240.00 $829,483.20Canned Goods $480,000.00 $499,200.00 $524,160.00 $552,988.80Frozen Foods $800,000.00 $832,000.00 $873,600.00 $921,648.00Meats $840,000.00 $873,600.00 $917,280.00 $967,730.40Produce $500,000.00 $520,000.00 $546,000.00 $576,030.00Dry Goods $360,000.00 $374,400.00 $393,120.00 $414,741.60Video Sales $60,000.00 $62,400.00 $65,520.00 $69,123.60
Total Sales $4,000,000.00 $4,160,000.00 $4,368,000.00 $4,608,240.00
Deli $120,000.00 $124,800.00 $131,040.00 $138,247.20Dairy $360,000.00 $374,400.00 $393,120.00 $414,741.60Canned Goods $360,000.00 $374,400.00 $393,120.00 $414,741.60Frozen Foods $520,000.00 $540,800.00 $567,840.00 $599,071.20Meats $420,000.00 $436,800.00 $458,640.00 $483,865.20Produce $325,000.00 $338,000.00 $354,900.00 $374,419.50Dry Goods $237,600.00 $247,104.00 $259,459.20 $273,729.46Video Sales $18,000.00 $18,720.00 $19,656.00 $20,737.08
$2,342,600.00 $2,436,304.00 $2,558,119.20 $2,698,815.76
Gross Profit $1,657,400.00 $1,723,696.00 $1,809,880.80 $1,909,424.24
$220,000.00 $228,800.00 $240,240.00 $253,453.20
$350,000.00 $364,000.00 $382,200.00 $403,221.00Depreciation $20,000.00 $20,000.00 $20,000.00 $20,000.00Wages $503,000.00 $503,000.00 $503,000.00 $503,000.00Common Costs $248,610.00 $258,554.40 $271,482.12 $286,413.64
$1,341,610.00 $1,374,354.40 $1,416,922.12 $1,466,087.84
$315,790.00 $349,341.60 $392,958.68 $443,336.41Income Taxes $110,526.50 $122,269.56 $137,535.54 $155,167.74
Net Income $205,263.50 $227,072.04 $255,423.14 $288,168.66
Cost of Goods Sold
Total Cost of Goods Sold
Operating ExpensesSales and Marketing
General and Administrative
Total Operating Expenses
Income Before Taxes
![Page 11: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/11.jpg)
Maxi's Food MartAssumptions and Additional Information
Growth and Taxes Rates Salary
2007 Growth: 4.00%
2008 Growth: 5.00% Manager: $ 55000
2009 Growth: 5.50% Ass. Manager: $ 40000
Tax Rate %: 35 Employee W/h:$ 12
Mr Feronti in %: 15
17
INPUT SECTION
No of employees on wages
![Page 12: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/12.jpg)
2006Sales
Deli $240,000.00Dairy $720,000.00Canned Goods $480,000.00Frozen Foods $800,000.00Meats $840,000.00Produce $500,000.00Dry Goods $360,000.00Video Sales $60,000.00Total Sales $4,000,000.00
1 2 3 4 5 6 7 8$0.00
$100,000.00
$200,000.00
$300,000.00
$400,000.00
$500,000.00
$600,000.00
$700,000.00
$800,000.00
$900,000.002006 Sales
![Page 13: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/13.jpg)
![Page 14: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/14.jpg)
1 2 3 4 5 6 7 8$0.00
$100,000.00
$200,000.00
$300,000.00
$400,000.00
$500,000.00
$600,000.00
$700,000.00
$800,000.00
$900,000.002006 Sales
![Page 15: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/15.jpg)
Maxi's Grocery Mart Pro Forma Income Statement
2006 2007 2008 2009
SalesDeli $240,000.00 $257,400.00 $277,348.50 $300,229.75Dairy $720,000.00 $772,200.00 $832,045.50 $900,689.25Canned Goods $480,000.00 $514,800.00 $554,697.00 $600,459.50Frozen Foods $800,000.00 $858,000.00 $924,495.00 $1,000,765.84Meats $840,000.00 $900,900.00 $970,719.75 $1,050,804.13Produce $500,000.00 $536,250.00 $577,809.38 $625,478.65Dry Goods $360,000.00 $386,100.00 $416,022.75 $450,344.63Video Sales $60,000.00 $64,350.00 $69,337.13 $75,057.44
Total Sales $4,000,000.00 $4,290,000.00 $4,622,475.00 $5,003,829.19
Deli $120,000.00 $128,700.00 $138,674.25 $150,114.88Dairy $360,000.00 $386,100.00 $416,022.75 $450,344.63Canned Goods $360,000.00 $386,100.00 $416,022.75 $450,344.63Frozen Foods $520,000.00 $557,700.00 $600,921.75 $650,497.79Meats $420,000.00 $450,450.00 $485,359.88 $525,402.06Produce $325,000.00 $348,562.50 $375,576.09 $406,561.12Dry Goods $237,600.00 $254,826.00 $274,575.02 $297,227.45Video Sales $18,000.00 $19,305.00 $20,801.14 $22,517.23
$2,342,600.00 $2,512,438.50 $2,707,152.48 $2,930,492.56
Gross Profit $1,657,400.00 $1,777,561.50 $1,915,322.52 $2,073,336.62
$220,000.00 $235,950.00 $254,236.13 $275,210.61
$350,000.00 $375,375.00 $404,466.56 $437,835.05Depreciation $20,000.00 $20,000.00 $20,000.00 $20,000.00Wages $571,000.00 $571,000.00 $571,000.00 $571,000.00Common Costs $132,592.00 $142,204.92 $153,225.80 $165,866.93
$1,293,592.00 $1,344,529.92 $1,402,928.49 $1,469,912.59
$363,808.00 $433,031.58 $512,394.03 $603,424.03Income Taxes $127,332.80 $151,561.05 $179,337.91 $211,198.41
Net Income $236,475.20 $281,470.53 $333,056.12 $392,225.62
Cost of Goods Sold
Total Cost of Goods Sold
Operating ExpensesSales and Marketing
General and Administrative
Total Operating Expenses
Income Before Taxes
![Page 16: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/16.jpg)
Maxi's Food MartAssumptions and Additional Information
Growth and Taxes Rates Salary
2007 Growth: 7.25%
2008 Growth: 7.75% Manager: $ 55000
2009 Growth: 8.25% Ass. Manager: $ 40000
Tax Rate %: 35 Employee W/h:$ 14
Mr Feronti in %: 8
17
INPUT SECTION
No of employees on wages
![Page 17: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/17.jpg)
1 2 3 4$0.00
$50,000.00
$100,000.00
$150,000.00
$200,000.00
$250,000.00
$300,000.00
$350,000.00
$400,000.00
$450,000.00
New Net IncomeOriginal Net Income
![Page 18: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/18.jpg)
1 2 3 4$0.00
$50,000.00
$100,000.00
$150,000.00
$200,000.00
$250,000.00
$300,000.00
$350,000.00
$400,000.00
$450,000.00
New Net IncomeOriginal Net Income
![Page 19: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/19.jpg)
Maxi's Grocery Mart Pro Forma Income Statement
2006 2007 2008 2009
SalesDeli $240,000.00 $257,400.00 $277,348.50 $300,229.75Dairy $720,000.00 $772,200.00 $832,045.50 $900,689.25Canned Goods $480,000.00 $514,800.00 $554,697.00 $600,459.50Frozen Foods $800,000.00 $858,000.00 $924,495.00 $1,000,765.84Meats $840,000.00 $900,900.00 $970,719.75 $1,050,804.13Produce $500,000.00 $536,250.00 $577,809.38 $625,478.65Dry Goods $360,000.00 $386,100.00 $416,022.75 $450,344.63Video Sales $60,000.00 $64,350.00 $69,337.13 $75,057.44
Total Sales $4,000,000.00 $4,290,000.00 $4,622,475.00 $5,003,829.19
Deli $120,000.00 $128,700.00 $138,674.25 $150,114.88Dairy $360,000.00 $386,100.00 $416,022.75 $450,344.63Canned Goods $360,000.00 $386,100.00 $416,022.75 $450,344.63Frozen Foods $520,000.00 $557,700.00 $600,921.75 $650,497.79Meats $420,000.00 $450,450.00 $485,359.88 $525,402.06Produce $325,000.00 $348,562.50 $375,576.09 $406,561.12Dry Goods $237,600.00 $254,826.00 $274,575.02 $297,227.45Video Sales $18,000.00 $19,305.00 $20,801.14 $22,517.23
$2,342,600.00 $2,512,438.50 $2,707,152.48 $2,930,492.56
Gross Profit $1,657,400.00 $1,777,561.50 $1,915,322.52 $2,073,336.62
$220,000.00 $235,950.00 $254,236.13 $275,210.61
$350,000.00 $375,375.00 $404,466.56 $437,835.05Depreciation $20,000.00 $20,000.00 $20,000.00 $20,000.00Wages $551,000.00 $551,000.00 $551,000.00 $551,000.00Common Costs $248,610.00 $266,634.23 $287,298.38 $311,000.49
$1,389,610.00 $1,448,959.23 $1,517,001.06 $1,595,046.15
$267,790.00 $328,602.27 $398,321.45 $478,290.47Income Taxes $93,726.50 $115,010.80 $139,412.51 $167,401.66
Net Income $174,063.50 $213,591.48 $258,908.94 $310,888.81
Cost of Goods Sold
Total Cost of Goods Sold
Operating ExpensesSales and Marketing
General and Administrative
Total Operating Expenses
Income Before Taxes
![Page 20: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/20.jpg)
Maxi's Food MartAssumptions and Additional Information
Growth and Taxes Rates Salary
2007 Growth: 7.25%
2008 Growth: 7.75% Manager: $ 55000
2009 Growth: 8.25% Ass. Manager: $ 40000
Tax Rate %: 35 Employee W/h:$ 12
Mr Feronti in %: 15
19
INPUT SECTION
No of employees on wages
![Page 21: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/21.jpg)
1 2 3 4$0.00
$50,000.00
$100,000.00
$150,000.00
$200,000.00
$250,000.00
$300,000.00
$350,000.00
$400,000.00
New Net IncomeOriginal Net Income
![Page 22: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/22.jpg)
1 2 3 4$0.00
$50,000.00
$100,000.00
$150,000.00
$200,000.00
$250,000.00
$300,000.00
$350,000.00
$400,000.00
New Net IncomeOriginal Net Income
![Page 23: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/23.jpg)
Maxi's Grocery Mart Pro Forma Income Statement
2006 2007 2008 2009
SalesDeli $240,000.00 $257,400.00 $277,348.50 $300,229.75Dairy $720,000.00 $772,200.00 $832,045.50 $900,689.25Canned Goods $480,000.00 $514,800.00 $554,697.00 $600,459.50Frozen Foods $800,000.00 $858,000.00 $924,495.00 $1,000,765.84Meats $840,000.00 $900,900.00 $970,719.75 $1,050,804.13Produce $500,000.00 $536,250.00 $577,809.38 $625,478.65Dry Goods $360,000.00 $386,100.00 $416,022.75 $450,344.63Video Sales $60,000.00 $64,350.00 $69,337.13 $75,057.44
Total Sales $4,000,000.00 $4,290,000.00 $4,622,475.00 $5,003,829.19
Deli $120,000.00 $128,700.00 $138,674.25 $150,114.88Dairy $360,000.00 $386,100.00 $416,022.75 $450,344.63Canned Goods $360,000.00 $386,100.00 $416,022.75 $450,344.63Frozen Foods $520,000.00 $557,700.00 $600,921.75 $650,497.79Meats $420,000.00 $450,450.00 $485,359.88 $525,402.06Produce $325,000.00 $348,562.50 $375,576.09 $406,561.12Dry Goods $237,600.00 $254,826.00 $274,575.02 $297,227.45Video Sales $18,000.00 $19,305.00 $20,801.14 $22,517.23
$2,342,600.00 $2,512,438.50 $2,707,152.48 $2,930,492.56
Gross Profit $1,657,400.00 $1,777,561.50 $1,915,322.52 $2,073,336.62
$220,000.00 $235,950.00 $254,236.13 $275,210.61
$350,000.00 $375,375.00 $404,466.56 $437,835.05Depreciation $20,000.00 $20,000.00 $20,000.00 $20,000.00Wages $503,000.00 $503,000.00 $503,000.00 $503,000.00Common Costs $248,610.00 $266,634.23 $287,298.38 $311,000.49
$1,341,610.00 $1,400,959.23 $1,469,001.06 $1,547,046.15
$315,790.00 $376,602.27 $446,321.45 $526,290.47Income Taxes $110,526.50 $131,810.80 $156,212.51 $184,201.66
Net Income $205,263.50 $244,791.48 $290,108.94 $342,088.81
Cost of Goods Sold
Total Cost of Goods Sold
Operating ExpensesSales and Marketing
General and Administrative
Total Operating Expenses
Income Before Taxes
![Page 24: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/24.jpg)
Maxi's Food MartAssumptions and Additional Information
Growth and Taxes Rates Salary
2007 Growth: 7.25%
2008 Growth: 7.75% Manager: $ 55000
2009 Growth: 8.25% Ass. Manager: $ 40000
Tax Rate %: 35 Employee W/h:$ 12
Mr Feronti in %: 15
17
INPUT SECTION
No of employees on wages
![Page 25: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/25.jpg)
Maxi's Grocery Mart Pro Forma Income Statement
2006 2007 2008 2009
SalesDeli $150,000.00 $160,875.00 $173,342.81 $187,643.59Dairy $450,000.00 $482,625.00 $520,028.44 $562,930.78Canned Goods $300,000.00 $321,750.00 $346,685.63 $375,287.19Frozen Foods $500,000.00 $536,250.00 $577,809.38 $625,478.65Meats $525,000.00 $563,062.50 $606,699.84 $656,752.58Produce $312,500.00 $335,156.25 $361,130.86 $390,924.16Dry Goods $225,000.00 $241,312.50 $260,014.22 $281,465.39Video Sales $37,500.00 $40,218.75 $43,335.70 $46,910.90
Total Sales $2,500,000.00 $2,681,250.00 $2,889,046.88 $3,127,393.24
Deli $75,000.00 $80,437.50 $86,671.41 $93,821.80Dairy $225,000.00 $241,312.50 $260,014.22 $281,465.39Canned Goods $225,000.00 $241,312.50 $260,014.22 $281,465.39Frozen Foods $325,000.00 $348,562.50 $375,576.09 $406,561.12Meats $262,500.00 $281,531.25 $303,349.92 $328,376.29Produce $203,125.00 $217,851.56 $234,735.06 $254,100.70Dry Goods $148,500.00 $159,266.25 $171,609.38 $185,767.16Video Sales $11,250.00 $12,065.63 $13,000.71 $14,073.27
$1,464,125.00 $1,570,274.06 $1,691,970.30 $1,831,557.85
Gross Profit $1,035,875.00 $1,110,975.94 $1,197,076.57 $1,295,835.39
$137,500.00 $147,468.75 $158,897.58 $172,006.63
$218,750.00 $234,609.38 $252,791.60 $273,646.91Depreciation $20,000.00 $20,000.00 $20,000.00 $20,000.00Wages $503,000.00 $503,000.00 $503,000.00 $503,000.00Common Costs $155,381.25 $166,646.39 $179,561.49 $194,375.31
$1,034,631.25 $1,071,724.52 $1,114,250.67 $1,163,028.85
$1,243.75 $39,251.42 $82,825.91 $132,806.54Income Taxes $435.31 $13,738.00 $28,989.07 $46,482.29
Net Income $808.44 $25,513.42 $53,836.84 $86,324.25
Cost of Goods Sold
Total Cost of Goods Sold
Operating ExpensesSales and Marketing
General and Administrative
Total Operating Expenses
Income Before Taxes
![Page 26: Maxi s Grocery Mart](https://reader036.fdocuments.us/reader036/viewer/2022081412/54473e2bb1af9fe9108b4af4/html5/thumbnails/26.jpg)
INPUT SECTION
Maxi's Food MartAssumptions and Additional Information
Growth and Taxes Rates Salary
2007 Growth: 7.25%
2008 Growth: 7.75% Manager: $ 55000
2009 Growth: 8.25% Ass. Manager: $ 40000
Tax Rate %: 35 Employee W/h:$ 12
Mr Feronti in %: 15
17No of employees on wages