500 Men Of Valor Income Statement

500 Men Of Valor Income Statement - 500 Men of Valor Income...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
500 Men of Valor Income Statement 2009 500 Men of Valor 2010 Valor Construction LLC January Feburary March April May June July August September October November December Totals Revenue Calculations Construction Customers 2 3 10 30 35 50 55 40 34 20 20 10 309 Construction Customers 1st drw 2 3 10 30 35 50 55 40 34 20 20 10 309 Construction Customers 2nd drw 0 2 3 10 30 35 50 55 40 34 20 20 299 Const. Revenue per Cust 1st drw $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $180,000.00 Const. Revenue per Cust 2ndt drw $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $60,000.00 Project Management Jobs 4 6 6 10 14 12 8 4 6 4 Contract Administration Jobs 1 2 2 2 4 3 2 5 3 PM Revenue $0.00 $0.00 $72,960.00 $109,440.00 $109,440.00 $182,400.00 $255,360.00 $218,880.00 $145,920.00 $72,960.00 $109,440.00 $72,960.00 $1,349,760.00 CA Revenue $0.00 $0.00 $0.00 $12,480.00 $24,960.00 $24,960.00 $24,960.00 $49,920.00 $37,440.00 $24,960.00 $62,400.00 $37,440.00 $299,520.00 0 Total Revenue $30,000.00 $55,000.00 $165,000.00 $500,000.00 $675,000.00 $925,000.00 $1,075,000.00 $875,000.00 $710,000.00 $470,000.00 $400,000.00 $250,000.00 $6,130,000.00 Total Porofit $9,000.00 $16,500.00 $49,500.00 $150,000.00 $202,500.00 $277,500.00 $322,500.00 $262,500.00 $213,000.00 $141,000.00 $120,000.00 $75,000.00 $1,839,000.00 Expenses Labor (including taxes) $10,150.00 $10,150.00 $10,150.00 $10,150.00 $10,150.00 $10,150.00 $10,150.00 $10,150.00 $10,150.00 $91,350.00 3 employees ($35K+16%) $0.00 Labor (including taxes) $2,900.00 $2,900.00 $2,900.00 $2,900.00 $2,900.00 $2,900.00 $2,900.00 $2,900.00 $2,900.00 $26,100.00 1 employee ($30K+16%) 0 Management (including taxes) $15,466.00 $15,466.00 $15,466.00 $15,466.00 $15,466.00 $15,466.00 $15,466.00 $15,466.00 $15,466.00 $139,194.00 4 managers ($40K+16%) 0 Insurance (Business) $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $4,800.00 Insurance (Health) $625.00 $625.00 $625.00 $625.00 $625.00 $625.00 $625.00 $625.00 $625.00 $625.00 $625.00 $625.00 $7,500.00 Rent $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $6,000.00 Utilities $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $9,600.00 Accountant $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $6,000.00 Phone $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $200.00 $2,400.00 Internet (DSL) $130.00 $130.00 $130.00 $130.00 $130.00 $130.00 $130.00 $130.00 $130.00 $130.00 $130.00 $130.00 $1,560.00 Web Site Hosting $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $300.00 $3,600.00 Office Supplies $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00 $500.00
Background image of page 1

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

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 10/01/2010 for the course FIN 23561 taught by Professor Dr.smith during the Spring '10 term at Emmanuel College.

Page1 / 5

500 Men Of Valor Income Statement - 500 Men of Valor Income...

This preview shows document pages 1 - 2. Sign up to view the full document.

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