Event Budget Muffin Top Beside Knutsford Express

Expenses
Estimated
Total Start Up Expenses $57,350.00

Estimated Estimated
Food
Setup
Ozark Trail 10' x 10' Canopy Sun Wall $10,000.00 Food LBS
Chairs Table $6,000.00 Chicken 15
2 Jerk Grills $20,000.00 Pork 50
Totals $36,000.00 Seasoning 65

Publicity Meat
Internet Advertising Chicken 20
Text Messaging Pork 50
Flyer Design $5,000.00
Flyer Printing $4,000.00
Totals $9,000.00
Drinks BOTTLES
Entertainment Water 55
Richie Ras $0.00
Uncle Kev $0.00 Totals
Dj Narity $0.00
Totals $0.00 Miscellaneous

Chef $4,000.00
Totals $4,000.00
 Event Budget
Start up Profit - Loss Summary

$61,000.00
Estimated
Total income $ 60,500.00
$60,000.00
Total expenses $57,350.00
$59,000.00
Total profit (or loss) $3,150.00 Total income
Monthly Total P/L $12,600.00 $58,000.00 Total expenses

$57,000.00

$56,000.00

$55,000.00

FOOD 1/4 LBS 1/2 LBS Price

Chicken 30 $ 350.00 $ 10,500.00
Pork per lbs 50 $ 1,000.00 $ 50,000.00
$ 60,500.00

1. Drinks $ -
2. Food $ 60,500.00

Event Budget
Running Profit - Loss Summary

$70,000.00
Estimated
Total income $ 60,500.00
$60,000.00

Total expenses $15,550.00

$50,000.00

Total profit (or loss) $44,950.00 $40,000.00 Total income

Monthly Total P/L $179,800.00 Total expenses
$30,000.00

$20,000.00

$10,000.00

$0.00

FOOD 1/4 LBS 1/2 LBS Price

Chicken 30 $ 350.00 $ 10,500.00
Pork per lbs 50 $ 1,000.00 $ 50,000.00
$ 60,500.00

1. Drinks $ -
2. Food $ 60,500.00