pc102 - Final ProjectW13 - Ramon Gutierrez
pc102 - Final ProjectW13 - Ramon Gutierrez
pc102 - Final ProjectW13 - Ramon Gutierrez
Ramon Gutierrez
Loan application for the amount of
$4,872 to be paid in three years.
Mission
To encourage natural
beverages and forest care.
Strategy
People in the neighborhood will Our natural environment will be
be looking for healthy beverage. better.
Everybody will help to have a natural environment
Lemonade Foundation
Revenue, Cost and Profit vs Cups Sold’s Graphs
Profit Vs Number of Cups Sold Neighborhood Yearly Cost & Revenue
$20,000.00 $10,000
$9,000
$15,000.00 $8,000
$7,000
$10,000.00
$6,000
Dollars of Profit
$
$5,000
$5,000.00 Annual Revenue
$4,000
Annual Costs
$3,000
$0.00
0 5000 10000 15000 20000 25000 30000 35000 $2,000
$1,000
-$5,000.00
$0
0 8,761
-$10,000.00
Units
Number of Cups Sold
Risk Management Plan
Risk Plan
1. Lost health certification. 1. Keeping quality standard.
2. Products and others assets 2. Installing a camera system,
could be stolen. having confident staff.
3. Shortage of raw material in 3. Stock control, good suppliers.
especial lemons.
4. Damages caused by steal, 4. Good insurance, establishing
natural disaster, fire, and security standards, and
others. training staff.
Success Metrics
Metric Why How Why this
Sale volume Sale are the result of job being Using financial reports. To have business
done. control.
Units (Cups of Lemonade) Sold 88.90 198.80 344.75 650.30 1,044.75 1,348.90 1,000.30 1,044.75 1,232.35 880.25 685.30 241.15 8,760.50
Sales Revenue 88.90 198.80 344.75 650.30 1,044.75 1,348.90 1,000.30 1,044.75 1,232.35 880.25 685.30 241.15 8,760.50
Variable Costs 26.67 59.64 103.43 195.09 313.43 404.67 300.09 313.43 369.71 264.08 205.59 72.35 2,628.15
Gross Profit 62.23 139.16 241.33 455.21 731.33 944.23 700.21 731.33 862.65 616.18 479.71 168.81 6,132.35
Stand Rental 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 150.00 1,800.00
Labor (wages) 256.00 256.00 256.00 256.00 256.00 256.00 256.00 256.00 256.00 256.00 256.00 256.00 3,072.00
Average Monthly Interest Expense 13.32 13.32 13.32 13.32 13.32 13.32 13.32 13.32 13.32 13.32 13.32 13.32 159.89
Total Operating Expenses 419.32 419.32 419.32 419.32 419.32 419.32 419.32 419.32 419.32 419.32 419.32 419.32 5,031.89
Net Income (357.09) (280.16) (178.00) 35.89 312.00 524.91 280.89 312.00 443.32 196.85 60.39 (250.52) 1,100.46
Unity is strength