I can email the excel file templete.
A new client of yours, Chuck Towers, wants to open a small diner selling calamari, oysters, fried shrimp, catfish sandwiches, salads, French fries, and sodas. He is planning to open the diner on the August 1, 2019 You, as an independent consultant, have been hired to develop a cash pro forma budget for his business venture (note: this is a spreadsheet that hel ps forecast income and expenses over a period of time). It can be used to plan for and manage the business if done correctly. Assignment: Using Microsoft Excel, construct a monthly proforma cash budget for your client for the first year of operations. Use the attached Excel Template "Excel Assignment Diner Template" as your starting point. This is the file that must be downloaded and used as the basis for your assignment. Do not make any changes to this pre-designed template except to add your information for the diner. Do not use a template from a previous semester - this is considered academic dishonesty and will be subject to disciplinary action. Place the finished cash pro forma on a worksheet labeled Cash ProForma". Place all your case assumptions data on a separate worksheet. Label the worksheet "Assumptions" (note: each piece of data must appear in its own cell on the Assumption sheet). Place your start-up costs on a third worksheet labeled "Startup Costs" Create two additional worksheets for your recommendations. Label one worksheet "Beer Recommendation", label the other "Entertainment Recommendation". Appropriate Charts (graphs): You will be creating two separate charts so create and label two additional worksheets for the charts (each chart will be in its own worksheet). Chart One -"Monthly Product Revenue" - this will show the monthly revenue for each of your five products for the entire year. salary of $37,500 per year (includes benefits). The hourly workers will be paid $8.25 an hour. Monday through Fridays the owner expects an average of 15 customers an hour. Saturdays and Sundays the owner expects an average of 40 customers an hour. The restaurant is located near the beach so there is alot of foot traffic most days with Sunday being the slowest. Demand Rate: On average, 1/4 of all customer will buy shrimp, 1/4 of the customers will buy oysters, 1/4 will buy Calamari, and 1/2 customers will buy Catfish, 3/4 of them will buy a salad, all of them buy french fries, and every customer will purchase a soda. Start-up costs for the diner includes: Kitchen equipment: $16,250 Cash register and sales equipment: $1,250 Initial inventory: $5,500 Pre-opening marketing: $3,500 Diner fixtures (chairs, tables etc.): $4,500 Oil painting of your client's momma to hang on the wall: $350 Licenses: $1,025 Security deposit: $6,500 First Insurance Payment: $850 five-year loan at 5.1% interest. You are to calculate the monthly loan payment using the appropriate financial function. Assume a tax rate of 23% if Income Before Taxes (lBT) is equal to or is greater than $23,500. Assume a tax rate of 13% if IBT is less than $23,500. You are to calculate the monthly tax payment using the appropriate logical function. Assume that sales will grow at an average of 2.25 % per month. Scenario One: "What if" Analysis avite o eeq e las ueo sa H Jon tan ansat le pinous ey usun siu ur $4.75 each and costs him only $1.10 to purchase. Unfortunately your client is afraid that he would cannibalize his soft drink sales with the beer customers (one soft drink less for every beer sold). It will cost him $5,250 to purchase the beer license from the county and his monthly $375 per month. What is your recommendation: Should your client offer beer to his customers? Chart Two - Total Product Net Income" - You want to track the total product n for the year to determine any trends or projections in product sales. et income Make sure both charts are formatted correctly (i.e. appropriate title, legend where appropriate, data series properly labeled) and they are appropriate for business us e. Information needed to complete assignment Calamari, Oysters, Fried shrimp, Catfish sandwiches, Salads, French fries, and sodas. Product Selling Prices: Oysters on half shell will sell for $8.25 each (dozen) Fried Shrimp will sell for $10.25 (dozen) Calamari will sell for $4.95 an order Catfish Sandwich will sell for $5.95 Salads will sell for $4.50 each Fries sell for $1.25 per order Sodas sell for $1.75 a bottle Cost of Goods Sold: The Catfish sandwich ingredients (fried catfish, cheese, sauce, bun etc.) cost $3.15 per sandwich. Calamari cost per order $1.90. The fresh Shrimp cost $7.19 per order from the supplier. Oysters (sauce, lemon, oysters) cost $5.19 per order. Salad ingredients (lettuce, tomatoes, cheese, etc.) cost $1.23 per salad serving Frozen fries and oil average to $.67 per order Sodas cost about $.7 per 16 oz. bottle The building rent is $2775 per month. Phone will cost about $220 per month. Electricity should cost about $775 a month. Insurance will be $850 a month. Advertising and promotion will be $900 a month. Operating Hours: The diner will be open seven days a week The diner will serve lunch and dinner and will be open from 11am - 9pm on weekdays (Monday Friday). It will need two hourly employee and an assistant manager (or manager) during these hours that the diner is open. On Saturdays the restaurant will be open 11am- 11pm and will need three hourly employees and an assistant manager (or manger). On Sundays the restaurant is only open dinner 4pm - 8pm. One hourly employee and an assistant manager will be needed during these hours. Your client will be the manager and draw a salay of $48,500 per year (includes benefits). He will also work in the store during the busiest times, and fill in for the assistant manager on days off and sick days. The assistant manager will receive a Scenario Two: "What if" Analysis A former school friend of your client is an amateur "pop" band and has planted the idea in your client's head of adding a little music to provide live entertainment on the weekends (Friday and Saturday). The friend states he can guarantee 7 more customers per hour if What is your recommendation: Should the band be hired? Recommendations: Show your client how these recommendations would affect the bottom line by recreating the pro forma for each scenario, and applying the data analysis to determine profitability. You do not have to start from scratch, but note, these are completely independent proformas. They must update accordingly from the data worksheets. Plan on showing your analysis and discussing the proforma changes that occur under each new scenario and how it affects profitability. Use a formatted text box (not a comment) to explain your recommendations under each new pro forma. This will be approximately a 2-3 paragraph endeavor. A new client of yours, Chuck Towers, wants to open a small diner selling calamari, oysters, fried shrimp, catfish sandwiches, salads, French fries, and sodas. He is planning to open the diner on the August 1, 2019 You, as an independent consultant, have been hired to develop a cash pro forma budget for his business venture (note: this is a spreadsheet that hel ps forecast income and expenses over a period of time). It can be used to plan for and manage the business if done correctly. Assignment: Using Microsoft Excel, construct a monthly proforma cash budget for your client for the first year of operations. Use the attached Excel Template "Excel Assignment Diner Template" as your starting point. This is the file that must be downloaded and used as the basis for your assignment. Do not make any changes to this pre-designed template except to add your information for the diner. Do not use a template from a previous semester - this is considered academic dishonesty and will be subject to disciplinary action. Place the finished cash pro forma on a worksheet labeled Cash ProForma". Place all your case assumptions data on a separate worksheet. Label the worksheet "Assumptions" (note: each piece of data must appear in its own cell on the Assumption sheet). Place your start-up costs on a third worksheet labeled "Startup Costs" Create two additional worksheets for your recommendations. Label one worksheet "Beer Recommendation", label the other "Entertainment Recommendation". Appropriate Charts (graphs): You will be creating two separate charts so create and label two additional worksheets for the charts (each chart will be in its own worksheet). Chart One -"Monthly Product Revenue" - this will show the monthly revenue for each of your five products for the entire year. salary of $37,500 per year (includes benefits). The hourly workers will be paid $8.25 an hour. Monday through Fridays the owner expects an average of 15 customers an hour. Saturdays and Sundays the owner expects an average of 40 customers an hour. The restaurant is located near the beach so there is alot of foot traffic most days with Sunday being the slowest. Demand Rate: On average, 1/4 of all customer will buy shrimp, 1/4 of the customers will buy oysters, 1/4 will buy Calamari, and 1/2 customers will buy Catfish, 3/4 of them will buy a salad, all of them buy french fries, and every customer will purchase a soda. Start-up costs for the diner includes: Kitchen equipment: $16,250 Cash register and sales equipment: $1,250 Initial inventory: $5,500 Pre-opening marketing: $3,500 Diner fixtures (chairs, tables etc.): $4,500 Oil painting of your client's momma to hang on the wall: $350 Licenses: $1,025 Security deposit: $6,500 First Insurance Payment: $850 five-year loan at 5.1% interest. You are to calculate the monthly loan payment using the appropriate financial function. Assume a tax rate of 23% if Income Before Taxes (lBT) is equal to or is greater than $23,500. Assume a tax rate of 13% if IBT is less than $23,500. You are to calculate the monthly tax payment using the appropriate logical function. Assume that sales will grow at an average of 2.25 % per month. Scenario One: "What if" Analysis avite o eeq e las ueo sa H Jon tan ansat le pinous ey usun siu ur $4.75 each and costs him only $1.10 to purchase. Unfortunately your client is afraid that he would cannibalize his soft drink sales with the beer customers (one soft drink less for every beer sold). It will cost him $5,250 to purchase the beer license from the county and his monthly $375 per month. What is your recommendation: Should your client offer beer to his customers? Chart Two - Total Product Net Income" - You want to track the total product n for the year to determine any trends or projections in product sales. et income Make sure both charts are formatted correctly (i.e. appropriate title, legend where appropriate, data series properly labeled) and they are appropriate for business us e. Information needed to complete assignment Calamari, Oysters, Fried shrimp, Catfish sandwiches, Salads, French fries, and sodas. Product Selling Prices: Oysters on half shell will sell for $8.25 each (dozen) Fried Shrimp will sell for $10.25 (dozen) Calamari will sell for $4.95 an order Catfish Sandwich will sell for $5.95 Salads will sell for $4.50 each Fries sell for $1.25 per order Sodas sell for $1.75 a bottle Cost of Goods Sold: The Catfish sandwich ingredients (fried catfish, cheese, sauce, bun etc.) cost $3.15 per sandwich. Calamari cost per order $1.90. The fresh Shrimp cost $7.19 per order from the supplier. Oysters (sauce, lemon, oysters) cost $5.19 per order. Salad ingredients (lettuce, tomatoes, cheese, etc.) cost $1.23 per salad serving Frozen fries and oil average to $.67 per order Sodas cost about $.7 per 16 oz. bottle The building rent is $2775 per month. Phone will cost about $220 per month. Electricity should cost about $775 a month. Insurance will be $850 a month. Advertising and promotion will be $900 a month. Operating Hours: The diner will be open seven days a week The diner will serve lunch and dinner and will be open from 11am - 9pm on weekdays (Monday Friday). It will need two hourly employee and an assistant manager (or manager) during these hours that the diner is open. On Saturdays the restaurant will be open 11am- 11pm and will need three hourly employees and an assistant manager (or manger). On Sundays the restaurant is only open dinner 4pm - 8pm. One hourly employee and an assistant manager will be needed during these hours. Your client will be the manager and draw a salay of $48,500 per year (includes benefits). He will also work in the store during the busiest times, and fill in for the assistant manager on days off and sick days. The assistant manager will receive a Scenario Two: "What if" Analysis A former school friend of your client is an amateur "pop" band and has planted the idea in your client's head of adding a little music to provide live entertainment on the weekends (Friday and Saturday). The friend states he can guarantee 7 more customers per hour if What is your recommendation: Should the band be hired? Recommendations: Show your client how these recommendations would affect the bottom line by recreating the pro forma for each scenario, and applying the data analysis to determine profitability. You do not have to start from scratch, but note, these are completely independent proformas. They must update accordingly from the data worksheets. Plan on showing your analysis and discussing the proforma changes that occur under each new scenario and how it affects profitability. Use a formatted text box (not a comment) to explain your recommendations under each new pro forma. This will be approximately a 2-3 paragraph endeavor
