Muffins to Go Time period Revenue: Cup of Coffee Revenue: Muffin Muffin ingredients (per muffin) paper products: napkins, plates etc Insurance $4.00 $5.50 $1.20 per donut month $500.00 Maintenance & Repairs to & Repairs to month equipment Marketing & Promotion: Advertising month Coffee per cup Coffee cups per cup Payroll: Wages (Owner/ Manager) month Payroll: Wages (per Employees) month Muffin and Coffee equipment rent month Professional Fees: Accounting month Professional Fees: Legal month Powdered and Liquid Beverages Rent month Previous research expense for Muffin advancements Supplies: Office month Utilities month $0.00 $250.00 $0.25 $0.10 $2,500.00 $1,000.00 $2,500.00 $50.00 $25.00 $0.00 $2,000.00 $2,000.00 $25.00 $500.00 e the following information to create the profit model. Based on the data in the tables below, create the profit model for Donuts to Go and Muffins to Go. Profit = Total revenue X num. of units - Variable Expenses X num. of units - Fixed Expenses (what are the values for Total Revenue, Variable Expenses and Fixed Expenses?) Assume that each customer will buy one donut(or muffin) and one cup of coffee. Come to class with both Profit Models written on a sheet of paper to hand in at the beginning of class. It will be part of your In-class activity grade for the day Time period Donuts to Go Revenue: Cup of Coffee Revenue: Donut Donut ingredients per donunt) paper products: napkins, plates etc Insurance 33 $4.00 $3.50 $0.60 per donut month Maintenance & Repairs to equipment month Marketing & Promotion: Advertising month Coffee per cup Coffee cups per cup Payroll: Wages (Owner/ Manager) month Payroll: Wages (per Employees) month Donut and Coffee equipment rent month Professional Fees: Accounting month Professional Fees: Legal month Powdered and Liquid Beverages Rent month Previous research expense for Donuts advancements Supplies: Office month Utilities month $0.10 $2,500.00 $1,000.00 $500.00 $50.00 $25.00 $0.00 $1,000.00 $1,500.00 $25.00 $200.00 Muffins to Go Time period Revenue: Cup of Coffee Revenue: Muffin Muffin ingredients (per muffin) paper products: napkins, plates etc Insurance $4.00 $5.50 $1.20 per donut month $500.00 Maintenance & Repairs to & Repairs to month equipment Marketing & Promotion: Advertising month Coffee per cup Coffee cups per cup Payroll: Wages (Owner/ Manager) month Payroll: Wages (per Employees) month Muffin and Coffee equipment rent month Professional Fees: Accounting month Professional Fees: Legal month Powdered and Liquid Beverages Rent month Previous research expense for Muffin advancements Supplies: Office month Utilities month $0.00 $250.00 $0.25 $0.10 $2,500.00 $1,000.00 $2,500.00 $50.00 $25.00 $0.00 $2,000.00 $2,000.00 $25.00 $500.00 e the following information to create the profit model. Based on the data in the tables below, create the profit model for Donuts to Go and Muffins to Go. Profit = Total revenue X num. of units - Variable Expenses X num. of units - Fixed Expenses (what are the values for Total Revenue, Variable Expenses and Fixed Expenses?) Assume that each customer will buy one donut(or muffin) and one cup of coffee. Come to class with both Profit Models written on a sheet of paper to hand in at the beginning of class. It will be part of your In-class activity grade for the day Time period Donuts to Go Revenue: Cup of Coffee Revenue: Donut Donut ingredients per donunt) paper products: napkins, plates etc Insurance 33 $4.00 $3.50 $0.60 per donut month Maintenance & Repairs to equipment month Marketing & Promotion: Advertising month Coffee per cup Coffee cups per cup Payroll: Wages (Owner/ Manager) month Payroll: Wages (per Employees) month Donut and Coffee equipment rent month Professional Fees: Accounting month Professional Fees: Legal month Powdered and Liquid Beverages Rent month Previous research expense for Donuts advancements Supplies: Office month Utilities month $0.10 $2,500.00 $1,000.00 $500.00 $50.00 $25.00 $0.00 $1,000.00 $1,500.00 $25.00 $200.00