SlideShare uma empresa Scribd logo
1 de 19
MULTIVISION  Real state Brokers Concise Business Plan
Vision ,[object Object]
Mission Statement ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
The Management  ,[object Object],[object Object],[object Object]
Business Concept ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Primary Objectives ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
One Year Goals ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Services ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Customer Requirements for Selection of Projects Customer  Satisfaction Service Location Quality Price Value Brand
Key Issues ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Sales & Marketing Channels ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Advertisements ,[object Object],[object Object],[object Object],[object Object]
Exhibitions & Foreign visits ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Sales Revenue – In house 11,388,000    379,600,000    28,700,000  Total  2,250,000  3.0% 75,000,000  15  5,000,000  Jan  2,025,000  3.0% 67,500,000  15  4,500,000  Dec  1,575,000  3.0% 52,500,000  15  3,500,000  Nov  1,350,000  3.0% 45,000,000  15  3,000,000  Oct  1,350,000  3.0% 45,000,000  15  3,000,000  Sep  900,000  3.0% 30,000,000  12  2,500,000  Aug  825,000  3.0% 27,500,000  11  2,500,000  Jul  600,000  3.0% 20,000,000  10  2,000,000  Jun  300,000  3.0% 10,000,000  10  1,000,000  May  150,000  3.0% 5,000,000  5  1,000,000  Apr  63,000  3.0% 2,100,000  3  700,000  Mar            Feb  Revenue  Comm.  Total  Persons  Sales  Month
Sales Revenue - Freelancers 3,936,000        28,800,000  Total  1,000,000  2.0% 50,000,000  10  5,000,000  Jan  1,000,000  2.0% 50,000,000  10  5,000,000  Dec  640,000  2.0% 32,000,000  8  4,000,000  Nov  420,000  2.0% 21,000,000  6  3,500,000  Oct  300,000  2.0% 15,000,000  5  3,000,000  Sep  200,000  2.0% 10,000,000  4  2,500,000  Aug  160,000  2.0% 8,000,000  4  2,000,000  Jul  120,000  2.0% 6,000,000  3  2,000,000  Jun  90,000  2.0% 4,500,000  3  1,500,000  May  6,000  2.0% 300,000  1  300,000  Apr            Mar            Feb  Revenue  Comm Total  Sales  Freelancers  Month
Sales Revnue - Partners 2,925,000        9,500,000  Total  450,000  1.5% 30,000,000  30  1,000,000  Jan  450,000  1.5% 30,000,000  30  1,000,000  Dec  450,000  1.5% 30,000,000  30  1,000,000  Nov  375,000  1.5% 25,000,000  25  1,000,000  Oct  300,000  1.5% 20,000,000  20  1,000,000  Sep  300,000  1.5% 20,000,000  20  1,000,000  Aug  270,000  1.5% 18,000,000  18  1,000,000  Jul  180,000  1.5% 12,000,000  12  1,000,000  Jun  120,000  1.5% 8,000,000  8  1,000,000  May  30,000  1.0% 3,000,000  6  500,000  Apr            Mar            Feb  Revenue  Comm Total  Sales  Freelancers  Month
Total Revenue ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Resources Requirements ,[object Object],[object Object],[object Object],[object Object],[object Object]
Profit & Loss – First Year 10,377,700  Net Profit Profit 12,774,300  Net Revenue    (5,474,700) Less Commission   18,249,000  Sales Revenue Revenue 2,396,600  Total Expenses   210,000  Misc expenses   150,000  Furniture & Fixtures    100,000  Office Equipment   45,000  Trade License/Sponsorship   400,000  Advertisement   75,000  Software   25,500  Stationery   35,300  Entertainment   500,000  Office Rent   1,315,800  PAYROLL Expenses TOTAL Description

Mais conteúdo relacionado

Semelhante a Business plan

Stoyo Media - NOAH18 London
Stoyo Media - NOAH18 LondonStoyo Media - NOAH18 London
Stoyo Media - NOAH18 LondonNOAH Advisors
 
Movinga - NOAH17 London
Movinga - NOAH17 LondonMovinga - NOAH17 London
Movinga - NOAH17 LondonNOAH Advisors
 
Tilkee - NOAH17 London
Tilkee - NOAH17 LondonTilkee - NOAH17 London
Tilkee - NOAH17 LondonNOAH Advisors
 
Marketing the startup online
Marketing the startup onlineMarketing the startup online
Marketing the startup onlineSYNAQ
 
Mercaux - NOAH17 London
Mercaux - NOAH17 LondonMercaux - NOAH17 London
Mercaux - NOAH17 LondonNOAH Advisors
 
Simple Example of the financial section : business plan Presentation
Simple Example of the  financial section : business plan PresentationSimple Example of the  financial section : business plan Presentation
Simple Example of the financial section : business plan PresentationLavius Nkateko Motileng
 
Adjesty - NOAH17 London
Adjesty - NOAH17 LondonAdjesty - NOAH17 London
Adjesty - NOAH17 LondonNOAH Advisors
 
Virtual Assistant Business Plan PDF Download
Virtual Assistant Business Plan PDF DownloadVirtual Assistant Business Plan PDF Download
Virtual Assistant Business Plan PDF Downloadupmetrics
 
Virtual Assistant Business Plan Examples
Virtual Assistant Business Plan ExamplesVirtual Assistant Business Plan Examples
Virtual Assistant Business Plan ExamplesECorp
 
Performance Horizon Group - NOAH17 London
Performance Horizon Group - NOAH17 LondonPerformance Horizon Group - NOAH17 London
Performance Horizon Group - NOAH17 LondonNOAH Advisors
 
real estate development business plan
real estate development business planreal estate development business plan
real estate development business planUpmetrics
 
Real estate development business plan.pdf
Real estate development business plan.pdfReal estate development business plan.pdf
Real estate development business plan.pdfECorp
 
Notary business plan
Notary business planNotary business plan
Notary business planECorp
 
DeFyMarketing-Presentation.pdf
DeFyMarketing-Presentation.pdfDeFyMarketing-Presentation.pdf
DeFyMarketing-Presentation.pdfAlex Bosy
 
WEEK 10 FINAL PRESENTATION TO CLIENTS.
WEEK 10 FINAL PRESENTATION TO CLIENTS.WEEK 10 FINAL PRESENTATION TO CLIENTS.
WEEK 10 FINAL PRESENTATION TO CLIENTS.Daniel Lagat
 
Mitula Group - NOAH15 London
Mitula Group - NOAH15 London Mitula Group - NOAH15 London
Mitula Group - NOAH15 London NOAH Advisors
 
Why Digital Marketing is the next big growth lever for Private Equity investo...
Why Digital Marketing is the next big growth lever for Private Equity investo...Why Digital Marketing is the next big growth lever for Private Equity investo...
Why Digital Marketing is the next big growth lever for Private Equity investo...Shiv Narayanan
 
investment company business plan example
investment company business plan exampleinvestment company business plan example
investment company business plan exampleECorp
 

Semelhante a Business plan (20)

Stoyo Media - NOAH18 London
Stoyo Media - NOAH18 LondonStoyo Media - NOAH18 London
Stoyo Media - NOAH18 London
 
Movinga - NOAH17 London
Movinga - NOAH17 LondonMovinga - NOAH17 London
Movinga - NOAH17 London
 
Tilkee - NOAH17 London
Tilkee - NOAH17 LondonTilkee - NOAH17 London
Tilkee - NOAH17 London
 
Intro to sage
Intro to sageIntro to sage
Intro to sage
 
Marketing the startup online
Marketing the startup onlineMarketing the startup online
Marketing the startup online
 
Mercaux - NOAH17 London
Mercaux - NOAH17 LondonMercaux - NOAH17 London
Mercaux - NOAH17 London
 
Simple Example of the financial section : business plan Presentation
Simple Example of the  financial section : business plan PresentationSimple Example of the  financial section : business plan Presentation
Simple Example of the financial section : business plan Presentation
 
Adjesty - NOAH17 London
Adjesty - NOAH17 LondonAdjesty - NOAH17 London
Adjesty - NOAH17 London
 
Virtual Assistant Business Plan PDF Download
Virtual Assistant Business Plan PDF DownloadVirtual Assistant Business Plan PDF Download
Virtual Assistant Business Plan PDF Download
 
Virtual Assistant Business Plan Examples
Virtual Assistant Business Plan ExamplesVirtual Assistant Business Plan Examples
Virtual Assistant Business Plan Examples
 
Performance Horizon Group - NOAH17 London
Performance Horizon Group - NOAH17 LondonPerformance Horizon Group - NOAH17 London
Performance Horizon Group - NOAH17 London
 
real estate development business plan
real estate development business planreal estate development business plan
real estate development business plan
 
Real estate development business plan.pdf
Real estate development business plan.pdfReal estate development business plan.pdf
Real estate development business plan.pdf
 
Notary business plan
Notary business planNotary business plan
Notary business plan
 
WTF I SALON
WTF I SALONWTF I SALON
WTF I SALON
 
DeFyMarketing-Presentation.pdf
DeFyMarketing-Presentation.pdfDeFyMarketing-Presentation.pdf
DeFyMarketing-Presentation.pdf
 
WEEK 10 FINAL PRESENTATION TO CLIENTS.
WEEK 10 FINAL PRESENTATION TO CLIENTS.WEEK 10 FINAL PRESENTATION TO CLIENTS.
WEEK 10 FINAL PRESENTATION TO CLIENTS.
 
Mitula Group - NOAH15 London
Mitula Group - NOAH15 London Mitula Group - NOAH15 London
Mitula Group - NOAH15 London
 
Why Digital Marketing is the next big growth lever for Private Equity investo...
Why Digital Marketing is the next big growth lever for Private Equity investo...Why Digital Marketing is the next big growth lever for Private Equity investo...
Why Digital Marketing is the next big growth lever for Private Equity investo...
 
investment company business plan example
investment company business plan exampleinvestment company business plan example
investment company business plan example
 

Último

Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Neil Kimberley
 
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noidadlhescort
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...lizamodels9
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesDipal Arora
 
John Halpern sued for sexual assault.pdf
John Halpern sued for sexual assault.pdfJohn Halpern sued for sexual assault.pdf
John Halpern sued for sexual assault.pdfAmzadHosen3
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayNZSG
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Dave Litwiller
 
RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataExhibitors Data
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxAndy Lambert
 
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1kcpayne
 
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort ServiceEluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort ServiceDamini Dixit
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...lizamodels9
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...daisycvs
 
Phases of Negotiation .pptx
 Phases of Negotiation .pptx Phases of Negotiation .pptx
Phases of Negotiation .pptxnandhinijagan9867
 
Business Model Canvas (BMC)- A new venture concept
Business Model Canvas (BMC)-  A new venture conceptBusiness Model Canvas (BMC)-  A new venture concept
Business Model Canvas (BMC)- A new venture conceptP&CO
 
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service BangaloreCall Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangaloreamitlee9823
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756dollysharma2066
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMANIlamathiKannappan
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityEric T. Tung
 

Último (20)

Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023Mondelez State of Snacking and Future Trends 2023
Mondelez State of Snacking and Future Trends 2023
 
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service NoidaCall Girls In Noida 959961⊹3876 Independent Escort Service Noida
Call Girls In Noida 959961⊹3876 Independent Escort Service Noida
 
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
Russian Call Girls In Gurgaon ❤️8448577510 ⊹Best Escorts Service In 24/7 Delh...
 
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best ServicesMysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
Mysore Call Girls 8617370543 WhatsApp Number 24x7 Best Services
 
John Halpern sued for sexual assault.pdf
John Halpern sued for sexual assault.pdfJohn Halpern sued for sexual assault.pdf
John Halpern sued for sexual assault.pdf
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
Enhancing and Restoring Safety & Quality Cultures - Dave Litwiller - May 2024...
 
RSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors DataRSA Conference Exhibitor List 2024 - Exhibitors Data
RSA Conference Exhibitor List 2024 - Exhibitors Data
 
Monthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptxMonthly Social Media Update April 2024 pptx.pptx
Monthly Social Media Update April 2024 pptx.pptx
 
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
(Anamika) VIP Call Girls Napur Call Now 8617697112 Napur Escorts 24x7
 
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1
 
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort ServiceEluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
Eluru Call Girls Service ☎ ️93326-06886 ❤️‍🔥 Enjoy 24/7 Escort Service
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
 
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
Quick Doctor In Kuwait +2773`7758`557 Kuwait Doha Qatar Dubai Abu Dhabi Sharj...
 
Phases of Negotiation .pptx
 Phases of Negotiation .pptx Phases of Negotiation .pptx
Phases of Negotiation .pptx
 
Business Model Canvas (BMC)- A new venture concept
Business Model Canvas (BMC)-  A new venture conceptBusiness Model Canvas (BMC)-  A new venture concept
Business Model Canvas (BMC)- A new venture concept
 
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service BangaloreCall Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
Call Girls Hebbal Just Call 👗 7737669865 👗 Top Class Call Girl Service Bangalore
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377877756
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMAN
 
How to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League CityHow to Get Started in Social Media for Art League City
How to Get Started in Social Media for Art League City
 

Business plan

  • 1. MULTIVISION Real state Brokers Concise Business Plan
  • 2.
  • 3.
  • 4.
  • 5.
  • 6.
  • 7.
  • 8.
  • 9. Customer Requirements for Selection of Projects Customer Satisfaction Service Location Quality Price Value Brand
  • 10.
  • 11.
  • 12.
  • 13.
  • 14. Sales Revenue – In house 11,388,000   379,600,000   28,700,000 Total 2,250,000 3.0% 75,000,000 15 5,000,000 Jan 2,025,000 3.0% 67,500,000 15 4,500,000 Dec 1,575,000 3.0% 52,500,000 15 3,500,000 Nov 1,350,000 3.0% 45,000,000 15 3,000,000 Oct 1,350,000 3.0% 45,000,000 15 3,000,000 Sep 900,000 3.0% 30,000,000 12 2,500,000 Aug 825,000 3.0% 27,500,000 11 2,500,000 Jul 600,000 3.0% 20,000,000 10 2,000,000 Jun 300,000 3.0% 10,000,000 10 1,000,000 May 150,000 3.0% 5,000,000 5 1,000,000 Apr 63,000 3.0% 2,100,000 3 700,000 Mar           Feb Revenue Comm. Total Persons Sales Month
  • 15. Sales Revenue - Freelancers 3,936,000       28,800,000 Total 1,000,000 2.0% 50,000,000 10 5,000,000 Jan 1,000,000 2.0% 50,000,000 10 5,000,000 Dec 640,000 2.0% 32,000,000 8 4,000,000 Nov 420,000 2.0% 21,000,000 6 3,500,000 Oct 300,000 2.0% 15,000,000 5 3,000,000 Sep 200,000 2.0% 10,000,000 4 2,500,000 Aug 160,000 2.0% 8,000,000 4 2,000,000 Jul 120,000 2.0% 6,000,000 3 2,000,000 Jun 90,000 2.0% 4,500,000 3 1,500,000 May 6,000 2.0% 300,000 1 300,000 Apr           Mar           Feb Revenue Comm Total Sales Freelancers Month
  • 16. Sales Revnue - Partners 2,925,000       9,500,000 Total 450,000 1.5% 30,000,000 30 1,000,000 Jan 450,000 1.5% 30,000,000 30 1,000,000 Dec 450,000 1.5% 30,000,000 30 1,000,000 Nov 375,000 1.5% 25,000,000 25 1,000,000 Oct 300,000 1.5% 20,000,000 20 1,000,000 Sep 300,000 1.5% 20,000,000 20 1,000,000 Aug 270,000 1.5% 18,000,000 18 1,000,000 Jul 180,000 1.5% 12,000,000 12 1,000,000 Jun 120,000 1.5% 8,000,000 8 1,000,000 May 30,000 1.0% 3,000,000 6 500,000 Apr           Mar           Feb Revenue Comm Total Sales Freelancers Month
  • 17.
  • 18.
  • 19. Profit & Loss – First Year 10,377,700 Net Profit Profit 12,774,300 Net Revenue   (5,474,700) Less Commission   18,249,000 Sales Revenue Revenue 2,396,600 Total Expenses   210,000 Misc expenses   150,000 Furniture & Fixtures   100,000 Office Equipment   45,000 Trade License/Sponsorship   400,000 Advertisement   75,000 Software   25,500 Stationery   35,300 Entertainment   500,000 Office Rent   1,315,800 PAYROLL Expenses TOTAL Description