Create income statement, balance sheet, and cash flow for five years. This is for a startup Brazilian Buffet restaurant. Attached is the distributor costs for menu items and details of customer costs.
Price Meat Chicken (8 oz.) Sirloin (6 oz) Pork Sausage (2 oz.) Filet Mignon (6 oz.) Bacon (10 lbs.) Roast Beef (13 lbs.) Ribs (20 lbs.) Pineapple (1 case) Price Beer on Draft 80 Budlight 80 Michelob Ultra 80 Blue Moon 80 Dos Equis 55 55 Price 44.46 50.78 55.43 Salad 52.33 Salad Mix 152.50 Vegetables (brocolli, carrots, tomatoes, & corn) 66.75 Cheddar 249.20 Mozarella 53.82 Parmesan 161.16 Ranch (1 case=102 packets) 52.00 Light Ranch 35.12 Honey Mustard Ceasar Italian Thousand Island Potatoes (1 case) Garlic (1 case) Bread Dough 13.8 Menu Costs Price Fountain Drinks 36.22 Coke 32.22 Diet Coke 39.99 Sprite 53.13 Dr. Pepper 33.49 Lemonade 25.97 Rootbeer 30.98 27.91 30.8 24.99 24.64 32 17.12 30.951 Price Dessert 90 Flan 90 Key Lime Pie 90 Chocolate Cake 90 Chocolate Syrup (64 oz.) Cheesecake Bananas Caramel (64 oz) 80.2 23.25 23.25 440.41 430 360 291.17 102.86 $1,624.44 Total Costs $ $ Lunch Dinner Fountain Drinks Beer on draft Dessert S 35.00 *children under 6 eat free and children 7-12 eat half price 45.00 3.00 *free refills 5.00 6.00 $ $ Price Meat Chicken (8 oz.) Sirloin (6 oz) Pork Sausage (2 oz.) Filet Mignon (6 oz.) Bacon (10 lbs.) Roast Beef (13 lbs.) Ribs (20 lbs.) Pineapple (1 case) Price Beer on Draft 80 Budlight 80 Michelob Ultra 80 Blue Moon 80 Dos Equis 55 55 Price 44.46 50.78 55.43 Salad 52.33 Salad Mix 152.50 Vegetables (brocolli, carrots, tomatoes, & corn) 66.75 Cheddar 249.20 Mozarella 53.82 Parmesan 161.16 Ranch (1 case=102 packets) 52.00 Light Ranch 35.12 Honey Mustard Ceasar Italian Thousand Island Potatoes (1 case) Garlic (1 case) Bread Dough 13.8 Menu Costs Price Fountain Drinks 36.22 Coke 32.22 Diet Coke 39.99 Sprite 53.13 Dr. Pepper 33.49 Lemonade 25.97 Rootbeer 30.98 27.91 30.8 24.99 24.64 32 17.12 30.951 Price Dessert 90 Flan 90 Key Lime Pie 90 Chocolate Cake 90 Chocolate Syrup (64 oz.) Cheesecake Bananas Caramel (64 oz) 80.2 23.25 23.25 440.41 430 360 291.17 102.86 $1,624.44 Total Costs $ $ Lunch Dinner Fountain Drinks Beer on draft Dessert S 35.00 *children under 6 eat free and children 7-12 eat half price 45.00 3.00 *free refills 5.00 6.00 $ $
