Business Sun Project - Compatibility Mode References Vw Tell me A A E X. 21 AN try D Para he One 15 points: You are an entrepreneur who will be starting this wines. Your company will rentapece Inside the mall You will buy paint shirts and imprint them with one of twelve pictures exclusively designed for your yetumous artist who is a friend of yours. Your target customen are rapid young adults and you banan siling your t-shirts for 515 each your business is scheduled to open only 1, 2010. below the cost formation for your company 11)-the mail charpes you $2.500 rent per month which includes utilities tulephone, cleaning and maintenance. You estimated that of the rent related to operations and 10is related to selling and administrative activities 2) You will purchase white cotton charts from a wholesaler for $17 3)preto pay your artist friend a $10.000 annual contact fee for dening 12 newtshirts each year for your business 4- you will buy computer and printer that cost $6,000 which is rected to last 3 years with no salvage ale You will use straight depreciation method. Yo estimate 90% of the computer and printer will be used for perations and 10% will bessed for sale and distractivities 5) You purchase a heat puss machine for $4,500 which is sected to last years with no salvage The machine used only for imprinting the 61wilguherrer or the cost 5400/ae and contain 1,000 of transfer paper. One theet of ansfer paper will be used to grintosh 7]ou will purchase inktcartridges that cout $50 and can make prints Each shitres one print. You wil home to printers for selling and administrative Burposes for the facturing in you will print out flyer for every this is # You will purchase paper for $20veam which contar 200 sheets laser papers 9 You will fire three part-time employees. You will path employee hour. Ona geritine tshits will take one hour of 1 101 wilde all the wing and strative work yourself and will be paid $12.000/year 11) Te Weet your business from webligations will purchase alliance that con 1.000/ mare One Hautrement Business Sun Project - Compatibility Mode References Vw Tell me A A E X. 21 AN try D Para he One 15 points: You are an entrepreneur who will be starting this wines. Your company will rentapece Inside the mall You will buy paint shirts and imprint them with one of twelve pictures exclusively designed for your yetumous artist who is a friend of yours. Your target customen are rapid young adults and you banan siling your t-shirts for 515 each your business is scheduled to open only 1, 2010. below the cost formation for your company 11)-the mail charpes you $2.500 rent per month which includes utilities tulephone, cleaning and maintenance. You estimated that of the rent related to operations and 10is related to selling and administrative activities 2) You will purchase white cotton charts from a wholesaler for $17 3)preto pay your artist friend a $10.000 annual contact fee for dening 12 newtshirts each year for your business 4- you will buy computer and printer that cost $6,000 which is rected to last 3 years with no salvage ale You will use straight depreciation method. Yo estimate 90% of the computer and printer will be used for perations and 10% will bessed for sale and distractivities 5) You purchase a heat puss machine for $4,500 which is sected to last years with no salvage The machine used only for imprinting the 61wilguherrer or the cost 5400/ae and contain 1,000 of transfer paper. One theet of ansfer paper will be used to grintosh 7]ou will purchase inktcartridges that cout $50 and can make prints Each shitres one print. You wil home to printers for selling and administrative Burposes for the facturing in you will print out flyer for every this is # You will purchase paper for $20veam which contar 200 sheets laser papers 9 You will fire three part-time employees. You will path employee hour. Ona geritine tshits will take one hour of 1 101 wilde all the wing and strative work yourself and will be paid $12.000/year 11) Te Weet your business from webligations will purchase alliance that con 1.000/ mare One Hautrement DO bert Draw Page Layout Formulas View Data Review Developer Calbrody 11 General AN EE TU AA- $ % ) x 0 F G A WAT IN WWW Com Cow Para $10.000 o 12 de M $10000/17month $33.33 220 52500/month.com 1 M pan $25000.0 52250 Mestre S40/3 51100 58500/12h $175 150 $600 a year Nation Computer & line 56000 52000 52000/12h166.67x905 3150 335839 Maturing per Costas Cavi Per Moth 250 11 Mint 52500/month 10 lingam 2500 20.10.250 S600. Leta 10 uffini Computer & Printer plane 56000 52000 51001 must 7167 1000 Owner 12.000 JOLIDO 300 MOON Sheet1 Insert Draw Page Layout Formula X Calibri (body) 11 A A General tra a A. 2 Xf c D E wable down to the use $ Contam Cort Per Thing 1.75 ins Atlantis ili shit which cost $3.75 each to put 1000 sheets per the print 0.40 trapper le $400 per 1000 herts0.40 0.50 printing emis Ink cartridgecommesso grints 550/5000 10 00 employees matoverhuishour SED Total War Materinger Cases Car Pershin 52200 0.02 Opinion $20/2000 SB.02 ink.com 0.02 ti platine 550/10/ 5.00 To whiper 24 Ta Varte Sheet Home Insert Draw Page Layout Formulas Data Review View Calibri (Body) M11 ~AA Paste BI U N > A73 DK f c D E A B 1 Business Simulation Project - Phase TWO 2 3 Your Company Name: 4 5 1. Calculate amount of cash you need to borrow from your parents 6 a) cash needed for variable costs of $2,000 shirts 7 Cash needed 8 9 Direct materials (t-shirts) 10 Explanation/calculation: 11 12 13 Labor costs 14 Explanation/calculation: 15 16 17 Transfer Paper 18 Explanation/calculation: 19 20 21 Ink-jet Cartridges 22 (Manufacturing & Non-manufacturing costs) 23 Explanation/calculation: 24 25 Laser Paper 26 Explanation/calculation: 27 28 29 Total cash needed for variable costs 30 31 a) cash needed for fixed costs during ast quarter 32 33 Cash Needed 34 35 Mall rent 36 Sheet1 Sisea Sheet3 Business Sun Project - Compatibility Mode References Vw Tell me A A E X. 21 AN try D Para he One 15 points: You are an entrepreneur who will be starting this wines. Your company will rentapece Inside the mall You will buy paint shirts and imprint them with one of twelve pictures exclusively designed for your yetumous artist who is a friend of yours. Your target customen are rapid young adults and you banan siling your t-shirts for 515 each your business is scheduled to open only 1, 2010. below the cost formation for your company 11)-the mail charpes you $2.500 rent per month which includes utilities tulephone, cleaning and maintenance. You estimated that of the rent related to operations and 10is related to selling and administrative activities 2) You will purchase white cotton charts from a wholesaler for $17 3)preto pay your artist friend a $10.000 annual contact fee for dening 12 newtshirts each year for your business 4- you will buy computer and printer that cost $6,000 which is rected to last 3 years with no salvage ale You will use straight depreciation method. Yo estimate 90% of the computer and printer will be used for perations and 10% will bessed for sale and distractivities 5) You purchase a heat puss machine for $4,500 which is sected to last years with no salvage The machine used only for imprinting the 61wilguherrer or the cost 5400/ae and contain 1,000 of transfer paper. One theet of ansfer paper will be used to grintosh 7]ou will purchase inktcartridges that cout $50 and can make prints Each shitres one print. You wil home to printers for selling and administrative Burposes for the facturing in you will print out flyer for every this is # You will purchase paper for $20veam which contar 200 sheets laser papers 9 You will fire three part-time employees. You will path employee hour. Ona geritine tshits will take one hour of 1 101 wilde all the wing and strative work yourself and will be paid $12.000/year 11) Te Weet your business from webligations will purchase alliance that con 1.000/ mare One Hautrement Business Sun Project - Compatibility Mode References Vw Tell me A A E X. 21 AN try D Para he One 15 points: You are an entrepreneur who will be starting this wines. Your company will rentapece Inside the mall You will buy paint shirts and imprint them with one of twelve pictures exclusively designed for your yetumous artist who is a friend of yours. Your target customen are rapid young adults and you banan siling your t-shirts for 515 each your business is scheduled to open only 1, 2010. below the cost formation for your company 11)-the mail charpes you $2.500 rent per month which includes utilities tulephone, cleaning and maintenance. You estimated that of the rent related to operations and 10is related to selling and administrative activities 2) You will purchase white cotton charts from a wholesaler for $17 3)preto pay your artist friend a $10.000 annual contact fee for dening 12 newtshirts each year for your business 4- you will buy computer and printer that cost $6,000 which is rected to last 3 years with no salvage ale You will use straight depreciation method. Yo estimate 90% of the computer and printer will be used for perations and 10% will bessed for sale and distractivities 5) You purchase a heat puss machine for $4,500 which is sected to last years with no salvage The machine used only for imprinting the 61wilguherrer or the cost 5400/ae and contain 1,000 of transfer paper. One theet of ansfer paper will be used to grintosh 7]ou will purchase inktcartridges that cout $50 and can make prints Each shitres one print. You wil home to printers for selling and administrative Burposes for the facturing in you will print out flyer for every this is # You will purchase paper for $20veam which contar 200 sheets laser papers 9 You will fire three part-time employees. You will path employee hour. Ona geritine tshits will take one hour of 1 101 wilde all the wing and strative work yourself and will be paid $12.000/year 11) Te Weet your business from webligations will purchase alliance that con 1.000/ mare One Hautrement DO bert Draw Page Layout Formulas View Data Review Developer Calbrody 11 General AN EE TU AA- $ % ) x 0 F G A WAT IN WWW Com Cow Para $10.000 o 12 de M $10000/17month $33.33 220 52500/month.com 1 M pan $25000.0 52250 Mestre S40/3 51100 58500/12h $175 150 $600 a year Nation Computer & line 56000 52000 52000/12h166.67x905 3150 335839 Maturing per Costas Cavi Per Moth 250 11 Mint 52500/month 10 lingam 2500 20.10.250 S600. Leta 10 uffini Computer & Printer plane 56000 52000 51001 must 7167 1000 Owner 12.000 JOLIDO 300 MOON Sheet1 Insert Draw Page Layout Formula X Calibri (body) 11 A A General tra a A. 2 Xf c D E wable down to the use $ Contam Cort Per Thing 1.75 ins Atlantis ili shit which cost $3.75 each to put 1000 sheets per the print 0.40 trapper le $400 per 1000 herts0.40 0.50 printing emis Ink cartridgecommesso grints 550/5000 10 00 employees matoverhuishour SED Total War Materinger Cases Car Pershin 52200 0.02 Opinion $20/2000 SB.02 ink.com 0.02 ti platine 550/10/ 5.00 To whiper 24 Ta Varte Sheet Home Insert Draw Page Layout Formulas Data Review View Calibri (Body) M11 ~AA Paste BI U N > A73 DK f c D E A B 1 Business Simulation Project - Phase TWO 2 3 Your Company Name: 4 5 1. Calculate amount of cash you need to borrow from your parents 6 a) cash needed for variable costs of $2,000 shirts 7 Cash needed 8 9 Direct materials (t-shirts) 10 Explanation/calculation: 11 12 13 Labor costs 14 Explanation/calculation: 15 16 17 Transfer Paper 18 Explanation/calculation: 19 20 21 Ink-jet Cartridges 22 (Manufacturing & Non-manufacturing costs) 23 Explanation/calculation: 24 25 Laser Paper 26 Explanation/calculation: 27 28 29 Total cash needed for variable costs 30 31 a) cash needed for fixed costs during ast quarter 32 33 Cash Needed 34 35 Mall rent 36 Sheet1 Sisea Sheet3