Million Dollar Project Spreadsheet

Document Sample
Million Dollar Project Spreadsheet Powered By Docstoc
					           Major Category Totals - Runnning a Barber-Shop

Category                   Total/Spent
Donations to Charity       $                            100,000.00
Collage Savings            $                             98,517.60
Home Purchase              $                            285,125.00
Supplies                   $                            124,583.36
Rent                       $                              8,000.00
Insurance                  $                            100,400.00
Employees                  $                                100.52
Snacks                     $                             34,749.35
Door Bells', And Alarms    $                                489.99

Total Amount Spent         $                            751,965.82
                                Donations To Charity

Charity                           Amount Donated Link
American Red Cross                 $     50,000.00 http://www.redcross.org/
American ASPCA                     $     50,000.00 http://www.aspca.org/


Total Amount Given To Charity      $      100,000.00
                                                                                Supplies

Item                                                                                       Cost
26.5 Width 20.5 Depth Imperial Barber Chair                                                $    595.00
Baxton Studio Doniea 31" x 71" Wood Framed Mirror - Dark Brown                             $    217.00
Elite Salon Mat 4'x6' With Chair Deprssion                                                 $    274.80
Cleartex Deep Pile Carpet Chair Mat                                                        $    117.22
Barbicide Salon Shear Comb Disinfectant JAR Tool Sterillizer Scissor Disinfecting          $     32.99
Medline - MDS137209 - Comb, Large Handle, Black, 144/Cs                                    $     27.00
Oster Classic 76 Hair Clippers. BONUS: 7 Piece Guide Combs                                 $    129.99
Jessie Steele Black And White Check Convertible Unisex Apron                               $     29.99
Betty Dain A Size Above Styling Cape                                                       $     21.99
Professional Line, Non Swivel, Right Handed Scissors                                       $    269.95
La Vaque Stainless Steele Pointed Scissors                                                 $     19.99
"Handy" Shampoo Package                                                                    $    289.99
CHI Deep Brilliance Introduction Package                                                   $    699.99
HairDo 19" Layered Straight                                                                $     59.99
HairDo 22" Straight                                                                        $     59.99
HairDo 22" Relaxed Curl                                                                    $     59.99
POP Clip In Color                                                                          $      7.99
CHI Deep Brilliance Hair Color Intro Kit                                                   $    831.99
FUDGE Hair Cement                                                                          $     18.99
FUDGE Shampoo                                                                              $     18.99
FUDGE Hair Gum Controlling Gel                                                             $     18.99
"Taranto " Lockable Rollabout Trolley With ColorTrak Pack                                  $     99.99
"Phoenix" Cabinet With Three Drawers                                                       $    214.99
Zadro Acrylic Hand Mirror                                                                  $     15.99
Black Leisure Shampoo Chair With Footrest                                                  $    399.99
Sliver Leisure Shampoo Chair With Footrest                                                 $    399.99
White Leisure Shampoo Chair With Footrest                                                  $    399.99
Black Reclined Shampoo Chair                                                               $     99.99
National Cash Register                                                                     $    545.00
Free Standing Shampoo Unit                                                                 $    279.99
Blue Product Club Econo Smooth Foil Roll                                                   $     52.99
Ultimate Reception Package                                                                 $ 2,399.99
Hot Tools Safari Zebra Dryer                                                               $     49.99
Hot Tools Pink Titanium Dryer                                                              $     39.99
Marvy Stanup Horse Hair Neck Duster                                                        $     10.99
CHI Deep Brilliance Hair Dryer                                                             $     69.99
Red CHI Deep Brilliance Ceramic 1/2" Flat Iron                                             $     54.99
Black Chi Deep Brilliance Ceramic 1/2" Flat Iron                                           $     54.99
"Gotham" Destop Appliance Holder With Outlet                                               $     39.99
Auralex 12x12x12 CornerFill Cubes Charcoal                                                 $     59.00
"Lorrain" Dryer Chair With Box Dryer                                                       $    549.99
"Tampa" Black Double Styling Station With Mirror, and Angle                                $    599.99
"Rodeo" Hydraulic Stool With Footrest                                                      $    118.99
"Delta" Hydraulic Stool With Footrest                                                      $    129.99
"Rodeo" Hydraulic Stool   $   99.99

Supply Total
Quantity    Total          Link
       10   $ 5,950.00     http://www.hnyctt.me/ZHu
       12   $ 2,604.00     http://www.hnyctt.me/ZHb
       10   $ 2,748.00     http://www.hnyctt.me/ZHa
        1   $     117.22   http://www.hnyctt.me/ZHr
       10   $     329.90   http://www.hnyctt.me/ZH9
       50   $ 1,350.00     http://www.hnyctt.me/ZHF
       10   $ 1,299.90     http://www.hnyctt.me/ZHt
       11   $     329.89   http://www.hnyctt.me/ZVk
       20   $     439.80   http://www.hnyctt.me/ZVo
       12   $ 3,239.40     http://www.hnyctt.me/ZV4
       50   $     999.50   http://www.hnyctt.me/ZV3
       10   $ 2,899.90     http://www.hnyctt.me/ZVU
       50   $ 34,999.50    http://www.hnyctt.me/ZVw
     100    $ 5,999.00     http://www.hnyctt.me/ZVi
     100    $ 5,999.00     http://www.hnyctt.me/ZVi
     100    $ 5,999.00     http://www.hnyctt.me/ZVi
     500    $ 3,995.00     http://www.hnyctt.me/ZVi
        5   $ 4,159.95     http://www.hnyctt.me/ZVT
       10   $     189.90   http://www.hnyctt.me/ZVc
       10   $     189.90   http://www.hnyctt.me/ZVq
       12   $     227.88   http://www.hnyctt.me/ZVp
       10   $     999.90   http://www.hnyctt.me/ZVN
        2   $     429.98   http://www.hnyctt.me/ZVf
       10   $     159.90   http://www.hnyctt.me/ZV9
        1   $     399.99   http://www.hnyctt.me/ZVM
        1   $     399.99   http://www.hnyctt.me/ZVM
        1   $     399.99   http://www.hnyctt.me/ZVM
        2   $     199.98   http://www.hnyctt.me/ZVW
        1   $     545.00   http://www.hnyctt.me/ZVn
        5   $ 1,399.95     http://www.hnyctt.me/ZVr
        2   $     105.98   http://www.hnyctt.me/ZVV
        1   $ 2,399.99     http://www.hnyctt.me/ZVj
        3   $     149.97   http://www.hnyctt.me/ZVy
        2   $      79.98   http://www.hnyctt.me/ZVt
       10   $     109.90   http://www.hnyctt.me/Zjk
        5   $     349.95   http://www.hnyctt.me/Zj4
        5   $     274.95   http://www.hnyctt.me/Zjo
        5   $     274.95   http://www.hnyctt.me/Zjo
       10   $     399.90   http://www.hnyctt.me/Zj3
       20   $ 1,180.00     http://www.hnyctt.me/Zji
        2   $ 1,099.98     http://www.hnyctt.me/Zj5
       48   $ 28,799.52    http://www.hnyctt.me/Z9m
        3   $     356.97   http://www.hnyctt.me/Z99
        3   $     389.97   http://www.hnyctt.me/Z9y
4 $     399.96 http://www.hnyctt.me/Z9F
              0
  $ 124,583.36
    College Savings

Investment              Quantity     Price          Total          Link
GOOG                           15     $    600.00   $ 9,000.00     http://hnyctt.me/ZjV
RUE                          200      $     31.55   $ 6,310.00     http://hnyctt.me/ZjH
SCHL                         200      $     30.23   $ 6,046.00     http://hnyctt.me/Zjj
JUSH                           50     $    856.50   $ 42,825.00    http://www.hnyctt.me/Z94
AMZN                           10     $    585.79   $ 5,857.90     http://www.hnyctt.me/Z9c
AAPL                           10     $    584.82   $ 5,848.20     http://www.hnyctt.me/Z9z
HSY                            10     $     67.00   $     670.00   http://www.hnyctt.me/Z9D
LCC                          500      $     10.26   $ 5,130.00     http://www.hnyctt.me/Z9r
AZN                              5    $ 2,730.50    $ 13,652.50    http://www.hnyctt.me/Z9H
TYO                              2    $ 1,589.00    $ 3,178.00     http://www.hnyctt.me/Z9V

College Savings Total                               $ 98,517.60
              Home Purchase

item                                       Price              Source
3012 Hatchers Run DR Charleston,SC 29414    $      275,000.00 http://www.hnyctt.me/ZjX
Taxes                                       $        4,125.00
Transfer Tax                                $        2,750.00
Title Insurance                             $        2,750.00
AssociationFees                             $          500.00

Home Purchase Total                        $       285,125.00
                    Rent

Address                                     Item              Price       Payment Due.
2245 Ashley Crossing Charleston, Sc 29414   Space For Lease    $ 7,920.00 Every Month
2371 Shipwatch Road, Charleston, SC 29418   Space For lease    $    80.00 Every Month

Total                                                         $ 8,000.00
             Insurance

Insurance Co.                     Item                              Price
First Heritage Insurance Agency   Business Income                    $ 100,000.00
Liability Insurance               Liability Insurance                $     200.00
Workmans Compensation Insurance   Workmans Compensation Insurance    $     200.00

Total                                                               $ 100,400.00
Source
http://www.hnyctt.me/ZCR
http://www.hnyctt.me/ZCK
http://www.hnyctt.me/Zcq
    Employees

How Many Hired     Pay-Day
12 Hair Stylists   8$ An Hour For Each Employee
2 Managers         2.26 For An Hour For Each Manager

Total              $                             100.52
Snack Machines, And Snacks

Item                                                                Price Amount
9 Colum Snack Vending Machine                                   $   399.99         2
Bubbaloo Bubble Gum                                             $      7.49      100
Rancilio Silvia Espresso Machine and Rocky Grinder Package      $   968.00         1
 Technivorm Moccamaster Thermo Coffee Brewer (KBT741) - Black   $   299.00         1
 City Roast Papua New Guinea Coffee Beans                       $    13.50         5
Autobahn Espresso Decaf Beans                                   $    19.99         5
Walkers Salt And Vinegar - 1.2 Oz. - 6 Pack                     $      5.37    5000
Personalized Mini Popcorn Bags                                  $    12.00       200
Enoco 8 Poper                                                   $   674.99         2
KFI Round Pedestal Stool-Height Lunch Table                     $   172.99         2
KFI Seating 3306 Series Café Stool                              $   204.99         4

Total
Total           Link
$     799.98    http://www.hnyctt.me/ZtA
$     749.00    http://www.hnyctt.me/ZtP
$     968.00    http://www.hnyctt.me/Ztm
$     299.00    http://www.hnyctt.me/Zte
$      67.50    http://www.hnyctt.me/Zth
$      99.95    http://www.hnyctt.me/Zvk
$ 26,850.00     http://www.hnyctt.me/Zv3
$ 2,400.00      http://www.hnyctt.me/ZvU
$ 1,349.98      http://www.hnyctt.me/Zvc
$     345.98    http://www.hnyctt.me/Zvx
$     819.96    http://www.hnyctt.me/Zvg
       819.96
$ 34,749.35
            Door Bells, And Alarms

Type                                        Price     Quantity Total
Thomas Betts - Dh945 - Shop Keepers Bell     $ 18.00          2 $ 36.00
DIY Wireless Home Alarm System Kit           $ 116.99         1 $ 116.99
Night Owl O-885 Video Surveillance System    $ 337.00         1 $ 337.00

Total                                                           $ 489.99

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:4
posted:11/23/2012
language:English
pages:15