SlideShare a Scribd company logo
1 of 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

More Related Content

Similar to 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
 

Similar to 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
 

Recently uploaded

HAL Financial Performance Analysis and Future Prospects
HAL Financial Performance Analysis and Future ProspectsHAL Financial Performance Analysis and Future Prospects
HAL Financial Performance Analysis and Future ProspectsRajesh Gupta
 
Pay after result spell caster (,$+27834335081)@ bring back lost lover same da...
Pay after result spell caster (,$+27834335081)@ bring back lost lover same da...Pay after result spell caster (,$+27834335081)@ bring back lost lover same da...
Pay after result spell caster (,$+27834335081)@ bring back lost lover same da...BabaJohn3
 
Moradia Isolada com Logradouro; Detached house with patio in Penacova
Moradia Isolada com Logradouro; Detached house with patio in PenacovaMoradia Isolada com Logradouro; Detached house with patio in Penacova
Moradia Isolada com Logradouro; Detached house with patio in Penacovaimostorept
 
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot Report
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot ReportFuture of Trade 2024 - Decoupled and Reconfigured - Snapshot Report
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot ReportDubai Multi Commodity Centre
 
00971508021841 حبوب الإجهاض في دبي | أبوظبي | الشارقة | السطوة |❇ ❈ ((![© ر
00971508021841 حبوب الإجهاض في دبي | أبوظبي | الشارقة | السطوة |❇ ❈ ((![©  ر00971508021841 حبوب الإجهاض في دبي | أبوظبي | الشارقة | السطوة |❇ ❈ ((![©  ر
00971508021841 حبوب الإجهاض في دبي | أبوظبي | الشارقة | السطوة |❇ ❈ ((![© رnafizanafzal
 
Constitution of Company Article of Association
Constitution of Company Article of AssociationConstitution of Company Article of Association
Constitution of Company Article of Associationseri bangash
 
Hyundai capital 2024 1q Earnings release
Hyundai capital 2024 1q Earnings releaseHyundai capital 2024 1q Earnings release
Hyundai capital 2024 1q Earnings releaseirhcs
 
hyundai capital 2023 consolidated financial statements
hyundai capital 2023 consolidated financial statementshyundai capital 2023 consolidated financial statements
hyundai capital 2023 consolidated financial statementsirhcs
 
Beyond Numbers A Holistic Approach to Forensic Accounting
Beyond Numbers A Holistic Approach to Forensic AccountingBeyond Numbers A Holistic Approach to Forensic Accounting
Beyond Numbers A Holistic Approach to Forensic AccountingYourLegal Accounting
 
Pitch Deck Teardown: Goodcarbon's $5.5m Seed deck
Pitch Deck Teardown: Goodcarbon's $5.5m Seed deckPitch Deck Teardown: Goodcarbon's $5.5m Seed deck
Pitch Deck Teardown: Goodcarbon's $5.5m Seed deckHajeJanKamps
 
PitchBook’s Guide to VC Funding for Startups
PitchBook’s Guide to VC Funding for StartupsPitchBook’s Guide to VC Funding for Startups
PitchBook’s Guide to VC Funding for StartupsAlejandro Cremades
 
wagamamaLab presentation @MIT 20240509 IRODORI
wagamamaLab presentation @MIT 20240509 IRODORIwagamamaLab presentation @MIT 20240509 IRODORI
wagamamaLab presentation @MIT 20240509 IRODORIIRODORI inc.
 
Powerpoint showing results from tik tok metrics
Powerpoint showing results from tik tok metricsPowerpoint showing results from tik tok metrics
Powerpoint showing results from tik tok metricsCaitlinCummins3
 
A BUSINESS PROPOSAL FOR SLAUGHTER HOUSE WASTE MANAGEMENT IN MYSORE MUNICIPAL ...
A BUSINESS PROPOSAL FOR SLAUGHTER HOUSE WASTE MANAGEMENT IN MYSORE MUNICIPAL ...A BUSINESS PROPOSAL FOR SLAUGHTER HOUSE WASTE MANAGEMENT IN MYSORE MUNICIPAL ...
A BUSINESS PROPOSAL FOR SLAUGHTER HOUSE WASTE MANAGEMENT IN MYSORE MUNICIPAL ...prakheeshc
 
Elevate Your Online Presence with SEO Services
Elevate Your Online Presence with SEO ServicesElevate Your Online Presence with SEO Services
Elevate Your Online Presence with SEO ServicesHaseebBashir5
 
Progress Report - UKG Analyst Summit 2024 - A lot to do - Good Progress1-1.pdf
Progress Report - UKG Analyst Summit 2024 - A lot to do - Good Progress1-1.pdfProgress Report - UKG Analyst Summit 2024 - A lot to do - Good Progress1-1.pdf
Progress Report - UKG Analyst Summit 2024 - A lot to do - Good Progress1-1.pdfHolger Mueller
 
Top^Clinic ^%[+27785538335__Safe*Women's clinic//Abortion Pills In Harare
Top^Clinic ^%[+27785538335__Safe*Women's clinic//Abortion Pills In HarareTop^Clinic ^%[+27785538335__Safe*Women's clinic//Abortion Pills In Harare
Top^Clinic ^%[+27785538335__Safe*Women's clinic//Abortion Pills In Hararedoctorjoe1984
 
1Q24_EN hyundai capital 1q performance
1Q24_EN   hyundai capital 1q performance1Q24_EN   hyundai capital 1q performance
1Q24_EN hyundai capital 1q performanceirhcs
 
Raising Seed Capital by Steve Schlafman at RRE Ventures
Raising Seed Capital by Steve Schlafman at RRE VenturesRaising Seed Capital by Steve Schlafman at RRE Ventures
Raising Seed Capital by Steve Schlafman at RRE VenturesAlejandro Cremades
 

Recently uploaded (20)

HAL Financial Performance Analysis and Future Prospects
HAL Financial Performance Analysis and Future ProspectsHAL Financial Performance Analysis and Future Prospects
HAL Financial Performance Analysis and Future Prospects
 
Pay after result spell caster (,$+27834335081)@ bring back lost lover same da...
Pay after result spell caster (,$+27834335081)@ bring back lost lover same da...Pay after result spell caster (,$+27834335081)@ bring back lost lover same da...
Pay after result spell caster (,$+27834335081)@ bring back lost lover same da...
 
Moradia Isolada com Logradouro; Detached house with patio in Penacova
Moradia Isolada com Logradouro; Detached house with patio in PenacovaMoradia Isolada com Logradouro; Detached house with patio in Penacova
Moradia Isolada com Logradouro; Detached house with patio in Penacova
 
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot Report
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot ReportFuture of Trade 2024 - Decoupled and Reconfigured - Snapshot Report
Future of Trade 2024 - Decoupled and Reconfigured - Snapshot Report
 
00971508021841 حبوب الإجهاض في دبي | أبوظبي | الشارقة | السطوة |❇ ❈ ((![© ر
00971508021841 حبوب الإجهاض في دبي | أبوظبي | الشارقة | السطوة |❇ ❈ ((![©  ر00971508021841 حبوب الإجهاض في دبي | أبوظبي | الشارقة | السطوة |❇ ❈ ((![©  ر
00971508021841 حبوب الإجهاض في دبي | أبوظبي | الشارقة | السطوة |❇ ❈ ((![© ر
 
Constitution of Company Article of Association
Constitution of Company Article of AssociationConstitution of Company Article of Association
Constitution of Company Article of Association
 
Hyundai capital 2024 1q Earnings release
Hyundai capital 2024 1q Earnings releaseHyundai capital 2024 1q Earnings release
Hyundai capital 2024 1q Earnings release
 
hyundai capital 2023 consolidated financial statements
hyundai capital 2023 consolidated financial statementshyundai capital 2023 consolidated financial statements
hyundai capital 2023 consolidated financial statements
 
Beyond Numbers A Holistic Approach to Forensic Accounting
Beyond Numbers A Holistic Approach to Forensic AccountingBeyond Numbers A Holistic Approach to Forensic Accounting
Beyond Numbers A Holistic Approach to Forensic Accounting
 
Pitch Deck Teardown: Goodcarbon's $5.5m Seed deck
Pitch Deck Teardown: Goodcarbon's $5.5m Seed deckPitch Deck Teardown: Goodcarbon's $5.5m Seed deck
Pitch Deck Teardown: Goodcarbon's $5.5m Seed deck
 
Obat Aborsi Pasuruan 0851\7696\3835 Jual Obat Cytotec Di Pasuruan
Obat Aborsi Pasuruan 0851\7696\3835 Jual Obat Cytotec Di PasuruanObat Aborsi Pasuruan 0851\7696\3835 Jual Obat Cytotec Di Pasuruan
Obat Aborsi Pasuruan 0851\7696\3835 Jual Obat Cytotec Di Pasuruan
 
PitchBook’s Guide to VC Funding for Startups
PitchBook’s Guide to VC Funding for StartupsPitchBook’s Guide to VC Funding for Startups
PitchBook’s Guide to VC Funding for Startups
 
wagamamaLab presentation @MIT 20240509 IRODORI
wagamamaLab presentation @MIT 20240509 IRODORIwagamamaLab presentation @MIT 20240509 IRODORI
wagamamaLab presentation @MIT 20240509 IRODORI
 
Powerpoint showing results from tik tok metrics
Powerpoint showing results from tik tok metricsPowerpoint showing results from tik tok metrics
Powerpoint showing results from tik tok metrics
 
A BUSINESS PROPOSAL FOR SLAUGHTER HOUSE WASTE MANAGEMENT IN MYSORE MUNICIPAL ...
A BUSINESS PROPOSAL FOR SLAUGHTER HOUSE WASTE MANAGEMENT IN MYSORE MUNICIPAL ...A BUSINESS PROPOSAL FOR SLAUGHTER HOUSE WASTE MANAGEMENT IN MYSORE MUNICIPAL ...
A BUSINESS PROPOSAL FOR SLAUGHTER HOUSE WASTE MANAGEMENT IN MYSORE MUNICIPAL ...
 
Elevate Your Online Presence with SEO Services
Elevate Your Online Presence with SEO ServicesElevate Your Online Presence with SEO Services
Elevate Your Online Presence with SEO Services
 
Progress Report - UKG Analyst Summit 2024 - A lot to do - Good Progress1-1.pdf
Progress Report - UKG Analyst Summit 2024 - A lot to do - Good Progress1-1.pdfProgress Report - UKG Analyst Summit 2024 - A lot to do - Good Progress1-1.pdf
Progress Report - UKG Analyst Summit 2024 - A lot to do - Good Progress1-1.pdf
 
Top^Clinic ^%[+27785538335__Safe*Women's clinic//Abortion Pills In Harare
Top^Clinic ^%[+27785538335__Safe*Women's clinic//Abortion Pills In HarareTop^Clinic ^%[+27785538335__Safe*Women's clinic//Abortion Pills In Harare
Top^Clinic ^%[+27785538335__Safe*Women's clinic//Abortion Pills In Harare
 
1Q24_EN hyundai capital 1q performance
1Q24_EN   hyundai capital 1q performance1Q24_EN   hyundai capital 1q performance
1Q24_EN hyundai capital 1q performance
 
Raising Seed Capital by Steve Schlafman at RRE Ventures
Raising Seed Capital by Steve Schlafman at RRE VenturesRaising Seed Capital by Steve Schlafman at RRE Ventures
Raising Seed Capital by Steve Schlafman at RRE Ventures
 

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