because i play a micro business game online and have to wirte a report analysis
here is my performance
Day 54, Year 1
Business Name: tony
____________________________________________________________________
PROFIT RATING
Net Profit/(Loss) $7,557.81
Ownership % x100%
Your Profit $7,557.81
Number of Simulation Days 54
Estimated Annual Profit * $56,963.00
Your Rating TYCOON
Amazing! You’re off the chart!
* Estimated Annual Earnings is the projected value of what you would earn in a year if you had similar results for the rest of the year, on average, to those you have had so far. The longer you run this business, the more accurate this estimate will be.
____________________________________________________________________
BUSINESS SUMMARY
Business Type Popcorn and Snacks
Number of Days Open for Business 45
Average Hours Open for Business per week 57
Total Sales Revenue $42,354.50
Gross Profit $33,147.81
Net Profit/(Loss) $7,557.81
Your Ownership % 100%
Average Daily | Total
Customers Served 215 | 11615
Employee Hours 0 | 34
Market Share 84% | 78%
Customer Satisfaction Pleased | Very Pleased
Competition End Average Price | Quality | Appearance
You $2.65 | Good | Good
Popomania $4.52 | Fair | Fair
Cornies $1.80 | Fair | Fair
____________________________________________________________________
ADVERTISING and MARKETING
Advertising Average Weekly
Radio $1,800.00
Newspaper $2,250.00
Entertainer $230.00
Marketing:
Quality Excellent | 157.14285714285714
Appearance Excellent | 171.42857142857142
Advertising and Marketing % of Revenues 15%
____________________________________________________________________
BALANCE SHEET
As of Day 54
ASSETS
Cash $13,115.90
Inventory $241.91
Property, Plant and Equipment
Cart, Sign and Equipment $4,200.00
Property, Plant and Equipment – Net $4,200.00
Total Assets $17,557.81
LIABILITIES AND EQUITY
Loans $9,000.00
Equity
Paid-in Capital $1,000.00
Retained Earnings $7,557.81
Total Equity $8,557.81
Total Liabilities and Equity $17,557.81
____________________________________________________________________
INCOME STATEMENT
Day 54 Through 1
REVENUE
Sales $42,354.50
Less, Cost of Goods Sold $9,206.69
Gross Profit $33,147.81
EXPENSES
Advertising
Radio $1,800.00
Newspaper $2,250.00
Entertainer $230.00
Insurance $1,000.00
Interest or Loans $0.00
Licenses and Permits $750.00
Marketing
Appearance $1,200.00
Quality $1,100.00
Miscellaneous Expense $0.00
Payroll $15,460.00
Repairs and Maintenance $0.00
Trailer Rental $1,350.00
Cart Transportation $450.00
Total Expenses $25,590.00
Net Income(Loss) Before Tax $7,557.81
____________________________________________________________________
STRESS AND HOURS WORKED
Average Stress: High
Total Hours Worked: 404
Total Profit: $33,147.81
Profit per Hour: $82.05
____________________________________________________________________
ACHIEVEMENTS
First Earned | Times Earned
Sales – | 0
Location Day 9, Year 1 | 2
Inventory Day 28, Year 1 | 3
Customer – | 0
Stress – | 0
____________________________________________________________________
Personal Objectives
PERSONAL PROFILE
My personal profile is …
FINANCIAL GOALS
My financial goals are to make enough money to …
STRESS
I wish to keep my stress level …
TIME
I plan on spending the following number of hours working, sleeping, personal, and family time each day …
____________________________________________________________________
Business Plan
EXECUTIVE SUMMARY…
THE OPPORTUNITY…
THE MARKET…
PRODUCTS AND SERVICES…
THE COMPANY…
FINANCIAL PROJECTIONS…
____________________________________________________________________
DAILY RECAP
Day
| Location
| | Hours Open
| | | Employees
| | | | Customers Served
| | | | | Sales Revenue
| | | | | | Profit (Day)
| | | | | | | Profit (All Days)
| | | | | | | | Market Share
| | | | | | | | |
1 Factory 10 1 113 $394.00 -$105.55 -$1,855.55 100%
2 Factory 10 1 187 $623.70 $127.95 -$1,727.60 100%
3 Shopping 11 1 65 $246.50 -$134.71 -$1,862.31 43%
4 Shopping 11 1 168 $613.70 $67.23 -$1,795.08 50%
5 Arena 5 2 151 $573.40 $187.70 -$1,607.38 67%
6 Factory 8 1 120 $453.70 $34.45 -$1,572.93 96%
7 Park 11 1 141 $546.00 $102.31 -$1,470.62 100%
8 Park 4 1 0 $0.00 -$135.00 -$1,605.62 73%
9 Business 12 1 202 $772.40 $181.79 -$1,423.83 46%
10 Business 0 1 0 $0.00 -$215.00 -$1,638.83 46%
11 Business 12 1 141 $530.60 $112.21 -$1,526.62 40%
12 Arena 9 1 147 $565.90 $2.03 -$1,524.59 69%
13 Shopping 8 3 255 $897.70 $168.74 -$1,355.85 69%
14 Shopping 8 3 272 $996.80 $258.14 -$1,097.71 69%
15 Arena 8 3 196 $712.10 $16.81 -$1,080.89 73%
16 Business 9 3 389 $1,416.00 $493.68 -$587.21 95%
17 Business 9 3 278 $1,031.30 $222.53 -$364.68 68%
18 Business 0 3 0 $0.00 -$175.00 -$539.68 68%
19 Business 9 3 146 $500.30 -$165.52 -$705.20 95%
20 Shopping 9 3 357 $1,335.80 $435.81 -$269.39 95%
21 Shopping 9 3 277 $1,028.70 $220.93 -$48.47 89%
22 Shopping 0 3 0 $0.00 -$175.00 -$223.47 89%
23 Shopping 9 3 375 $1,391.60 $503.37 $279.90 95%
24 Shopping 10 3 292 $1,088.60 $216.57 $496.47 62%
25 Business 10 3 322 $1,210.80 $290.84 $787.31 62%
26 Business 0 0 0 $0.00 -$65.00 $722.31 62%
27 Business 10 3 369 $1,396.60 $478.12 $1,200.43 95%
28 Business 8 3 289 $1,065.70 $314.68 $1,515.11 95%
29 Business 8 3 337 $1,232.70 $450.92 $1,966.03 95%
30 Business 7 3 288 $1,027.60 $337.47 $2,303.51 95%
31 Business 9 3 381 $1,367.80 $511.50 $2,815.01 95%
32 Shopping 9 3 331 $1,182.30 $350.38 $3,165.39 95%
33 Shopping 0 3 0 $0.00 -$65.00 $3,100.39 95%
34 Shopping 9 3 322 $1,189.40 $375.18 $3,475.57 95%
35 Shopping 9 3 295 $1,087.70 $290.61 $3,766.18 95%
36 Shopping 9 3 341 $1,251.80 $420.14 $4,186.32 95%
37 Shopping 0 3 0 $0.00 -$155.00 $4,031.32 95%
38 Business 9 3 381 $1,404.70 $510.68 $4,542.00 95%
39 Business 9 3 373 $1,310.50 $470.42 $5,012.42 95%
40 Park 9 3 273 $973.30 $177.14 $5,189.56 95%
41 Park 7 3 149 $537.00 -$50.88 $5,138.68 71%
42 Arena 9 3 370 $1,322.30 $456.04 $5,594.72 55%
43 Business 9 3 373 $1,338.10 $463.09 $6,057.81 81%
44 Business 0 3 0 $0.00 -$65.00 $5,992.81 81%
45 Business 9 3 162 $583.20 -$9.71 $5,983.11 53%
46 Business 9 3 158 $576.50 -$16.59 $5,966.52 47%
47 Business 9 3 383 $1,375.00 $520.01 $6,486.52 79%
48 Business 0 3 0 $0.00 -$65.00 $6,421.52 79%
49 Business 9 3 178 $656.00 -$47.05 $6,374.47 50%
50 Business 0 3 0 $0.00 -$65.00 $6,309.47 50%
51 Business 9 3 379 $1,396.80 $532.92 $6,842.40 79%
52 Factory 10 3 397 $1,407.60 $464.42 $7,306.82 84%
53 Factory 10 3 373 $1,334.40 $419.58 $7,726.40 84%
54 Factory 8 3 119 $407.90 -$168.59 $7,557.81 84%
here are my perfrormance
please read the instructions clearly and finish it for me plz
0 comments