Академический Документы
Профессиональный Документы
Культура Документы
JUN JUL AUG SEP OCT NOV DEC JAN FEB MAR APR MAY TOTAL/AVE
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
GROSS SALES 204,336 280,962 280,962 280,962 280,962 280,962 255,420 153,252 212,850 297,990 280,962 229,878 3,039,498 222.22%
CANCELLATIONS 112,385 154,529 154,529 154,529 154,529 154,529 140,481 84,289 117,068 163,895 154,529 126,433 1,671,724 122.22%
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
NET SALES 91,951 126,433 126,433 126,433 126,433 126,433 114,939 68,963 95,783 134,096 126,433 103,445 1,367,774 100.00%
0 0.00%
PRODUCT COST 26,730 36,754 36,754 36,754 36,754 36,754 33,413 20,048 27,844 38,981 36,754 30,071 397,609 29.07%
0 0.00%
GROSS PROFIT 65,221 89,679 89,679 89,679 89,679 89,679 81,527 48,916 67,939 95,114 89,679 73,374 970,165 70.93%
0 0.00%
OTHER INCOME 8,234 11,041 11,041 11,041 11,041 11,041 10,106 6,363 8,546 11,665 11,041 9,170 120,330 8.80%
0 0.00%
0 0.00%
DIRECT 18,038 24,662 24,662 24,662 24,662 24,662 22,454 13,622 18,774 26,134 24,662 20,246 267,240 19.54%
INDIRECT 4,450 4,450 4,450 4,450 4,450 4,450 4,450 150 4,450 4,450 4,450 4,450 49,100 3.59%
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
SUB-TOTAL 22,488 29,112 29,112 29,112 29,112 29,112 26,904 13,772 23,224 30,584 29,112 24,696 316,340 23.13%
0 0.00%
0 0.00%
DIRECT 27,243 29,511 29,511 29,511 29,511 29,511 28,755 25,731 27,495 30,015 29,511 27,999 344,304 25.17%
INDIRECT 1,440 1,440 1,440 1,440 1,440 1,440 1,440 1,440 1,440 1,440 1,440 1,440 17,280 1.26%
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
SUB-TOTAL 28,683 30,951 30,951 30,951 30,951 30,951 30,195 27,171 28,935 31,455 30,951 29,439 361,584 26.44%
0 0.00%
GENERAL AND ADMINISTRATION 11,450 11,450 11,450 11,450 11,450 11,450 11,450 11,450 11,450 11,450 11,450 11,450 137,400 10.05%
EXECUTIVE COMPENSATION ### 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 6,000 72,000 5.26%
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
TOTAL EXPENSES 68,621 77,513 77,513 77,513 77,513 77,513 74,549 58,393 69,609 79,489 77,513 71,585 887,324 64.87%
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
AGENT 12 MONTH PROFIT AND LOSS STATEMENT
NET INCOME 4,834 23,207 23,207 23,207 23,207 23,207 17,083 (3,114) 6,876 27,290 23,207 10,959 203,172 14.85%
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
% NET INCOME 5.26% 18.36% 18.36% 18.36% 18.36% 18.36% 14.86% -4.52% 7.18% 20.35% 18.36% 10.59% 14.85%
-------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------