IncomeStatement(Monthly First Year)Scott

IncomeStatement(Monthly First Year)Scott - Revenue and...

Info iconThis preview shows pages 1–8. Sign up to view the full content.

View Full Document Right Arrow Icon
Revenue and Expenses Monthly per truck Bedrooms cost/hour avg # hour worked 5 $245.00 9 4 $195.00 7 3 $150.00 5 2 $110.00 4 Wages Workers wages  hours 4 $12.00 9 3 $12.00 7 2 $12.00 5 1 $12.00 4 Wages Manager wages  hours 1 $17.00 9 1 $17.00 7 1 $17.00 5 1 $17.00 4 Supply Expense Moving Supplies Cost/Unit Quantity Extra Large Box $1.20 450 Large Box $0.99 550 Medium Box $0.75 350 Small Box $0.50 350 Picture Shipper  $6.00 40 Bubble Wrap 12'x80' $7.00 30 Packing Paper 400 Sht 24"x36" $9.25 20 Moving Tape $3.00 250 Transporation Expenses Consumption of Fuel Cost/ Unit Quantity Diesel Gas(Per Truck) $2.32 100 Commision Avg $ amount sales/month Commission(8%) Ikea  $0.00 8% Pottery Barn  $0.00 8% ethan allen 8% crate and barrel 8%
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Revenue: Monthly income Per Truck $6,125.00 Commission $0.00 Expense: Wages for Movers -$1,122.00 Wages for Managers -$569.50 Supply Expense -$2,907.00 Transportation Expense -$232.00 Total Monthly Revenue $1,294.50 Initial Investment Tape Dispenser 15 Moving Blanket 8
Background image of page 2
322 revenue/job # jobs per month average Revenue per month $2,205.00 1 $2,205.00 $1,365.00 2 $2,730.00 $750.00 1 $750.00 $440.00 1 $440.00 5 $6,125.00 overtime hours wage per overtime hour # jobs per month average wages per month 1 $18.00 1 $450.00 0 $18.00 2 $504.00 0 $18.00 1 $120.00 0 $18.00 1 $48.00 5 $1,122.00 overtime hours wage per overtime hour # jobs per month average wages per month 1 25.5 1 $178.50 0 25.5 2 $238.00 0 25.5 1 $85.00 0 25.5 1 $68.00 $569.50 Total Expense $540.00 $544.50 $262.50 $175.00 $240.00 $210.00 $185.00 $750.00 $2,907.00 Total Expense $232.00 Commission $0.00 $0.00 $0.00 $0.00
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
$0.00
Background image of page 4
Revenue and Expenses Monthly per truck Bedrooms cost/hour avg # hour worked 5 $245.00 9 4 $195.00 7 3 $150.00 5 2 $110.00 4 Wages Workers wages  hours 4 $12.00 9 3 $12.00 7 2 $12.00 5 1 $12.00 4 Wages Manager wages  hours 1 $17.00 9 1 $17.00 7 1 $17.00 5 1 $17.00 4 Supply Expense Moving Supplies Cost/Unit Quantity Extra Large Box $1.20 450 Large Box $0.99 550 Medium Box $0.75 350 Small Box $0.50 350 Picture Shipper  $6.00 40 Bubble Wrap 12'x80' $7.00 30 Packing Paper 400 Sht 24"x36" $9.25 20 Moving Tape $3.00 250 Transporation Expenses Consumption of Fuel Cost/ Unit Quantity Diesel Gas(Per Truck) $2.32 120 Commision Avg $ amount sales/month Commission(8%) Ikea  $0.00 8% Pottery Barn  $0.00 8% ethan allen 8% crate and barrel 8%
Background image of page 5

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Sales Growth 0.12 Revenue: Monthly income Per Truck $6,875.00 Commission $0.00 Expense: Wages for Movers -$1,242.00 Wages for Managers -$654.50 Supply Expense -$2,907.00 Transportation Expense -$278.40 Total Monthly Revenue $1,793.10
Background image of page 6
revenue/job # jobs per month average Revenue per month $2,205.00 1 $2,205.00 $1,365.00 2 $2,730.00 $750.00 2 $1,500.00 $440.00 1 $440.00 6 $6,875.00 overtime hours wage per overtime hour # jobs per month average wages per month 1 $18.00 1 $450.00 0 $18.00 2 $504.00 0 $18.00 2
Background image of page 7

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 8
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 44

IncomeStatement(Monthly First Year)Scott - Revenue and...

This preview shows document pages 1 - 8. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online