Clothing Store Costs

 

Building Rent 12 5000 60000
Fixtures & Displays 1 10000 10000
Operational Equipment 1 20000 20000
Inventory 1 100000 100000
Design, Culture, Appeal 1 20000 20000
Advertisement 1 15000 15000
Insurance 12 1000 12000
Parking 12 500 6000
Security 12 1000 12000
Text Box: 3 employees * 40 hours a week * 4 weeks a month = 480 monthly payable hours. At $8.00 an hour * 480 hours = $3840 a month
Employee Wages
12 3840 46080
Manager Salary  1 30000 30000
Owner Salary 1 50000 50000
Gas, Water, Electric,  12 300 3600
Phone, Internet, Cable 12 200 2400
Webmonkey 12 200 2400
     
     
     
     $389,480.00
     
     
     
     
     
     
     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Bill Analysis Goes Here!!

Date AEP Time Warner Cable NAOI Nat. City AEBN BEI Gas Ins. AMEX Cash Total
8/2009 $96.00 140.00 $111.36 $1247.03 $50.00 $20.00 $200 $220 $1400 $912.50 $4396.89
9/2009 $85.00 $140.00 $111.36 $1247.03 $50.00 $20.00 $200 $220 $1450 $205.50 $3728.89
10/2009                      
11/2009                      
12/2009                      

 

  8/2009 9/2009 10/2009
AEP 96 85  
TWX 140 140 140
NAOI 111.36 111.36 111.36
Nat. City 1247.03 1247.03 1247.03
AEBN 50 50 50
BEI 20.00 20.00 20.00
Fuel 200 200 200
Ins 220 220 220
AMEX 1400 1450  
ATM 912.50 205.50  
       
       
       
Total $4396.89 $3728.89  

AEP

Time Warner Cable

 

 

 

Any secret stuff can go here!!!