Name:

Peter Casey and Summer Gayle signed a $10$ years franchise agreement with Panera Bread. The cost of the franchise fee is $$250,000.$ Peter and Summer are evaluating a retail location on Boylston Street in Boston. The store size is $3,800$ square feet and it requires about $$200$ per square foot in FF&E $($furniture$,$ fixtures and equipment$)$ and renovation. The rent for the said location is $$60$ per sq$.ft.$ The store operates $7$ days a week $15$ hours per day. The store sales per day are projected to be $$6,000(7$ days a week $52$ weeks a year$).$ The store personal will include onestoremanager that will be paid $$85,000$ annually, one assistant store manager that will be paid $$65,000$ as well as $6$ associates at all time at an average pay of $$17\mathrm{.}50$ per hour. Please determine the following on an annual basis

$\backslash$table$[[$Sales Categories,$\%$ to total sales,COGS $\%,$Anticipated pay date$],[$Bakery$,40\%,30\%,$Monthly$-$In the middle of the month$],[$Pizza$,29\%,32\%,$Monthly$-$second week of the month$],[$Family feast value meals,$24\%,31\%,$Monthly$-$In the middle of the month$],[$Beverages$,7\%,25\%,$Monthly$-$At the end of the month$]]$