Docstoc

Charts

Document Sample
Charts Powered By Docstoc
					                                                                     Event Planning
                                                                          35%




Event Planning                                                    Visual Media
     56%                                                               9%




                 Event Planning   Visual Media   Event Planning
$700,000.00




$600,000.00




$500,000.00




$400,000.00

              Services
              Design
$300,000.00   Visual Media
              Event Planning



$200,000.00




$100,000.00




      $0.00
$2,500,000.00




$2,000,000.00




$1,500,000.00




                Profit / Loss
$1,000,000.00




 $500,000.00




       $0.00
                                                                                     Zhen Moments
   Income Statement
          Jan-Dec 2009




                            January      February     March          April         May           June           July        August       September      October      November     December        Total

              Services

Event Planning              $18,199.00    $7,193.00   $68,701.00     $6,978.00    $44,220.00    $60,221.00    $58,918.00    $37,800.00    $71,074.00   $362,114.00   $15,411.00    $60,099.00   $810,928.00

Visual Media                 $5,800.00    $6,283.00    $5,567.00    $57,066.00     $6,488.00     $2,847.00      $999.00     $65,804.00     $6,978.00     $1,131.00   $55,332.00     $1,190.00   $215,485.00

Event Planning              $14,441.00   $63,225.00   $13,707.00    $77,179.00    $87,105.00    $72,439.00   $105,115.00   $105,504.00    $89,995.00     $7,850.00   $12,383.00   $668,279.00 $1,317,222.00

            Total Income    $38,440.00   $76,701.00   $87,975.00   $141,223.00   $137,813.00   $135,507.00   $165,032.00   $209,108.00   $168,047.00   $371,095.00   $83,126.00   $729,568.00 $2,343,635.00




              Expenses

Payroll                      $1,088.00     $745.00      $999.00       $981.00       $699.00       $779.00       $995.00       $861.00      $1,010.00      $470.00     $1,200.00      $880.00     $10,707.00

Advertising                     $45.00       $98.00     $131.00        $77.00        $60.00       $128.00         $78.00      $159.00       $108.00        $98.00        $88.00       $79.00      $1,149.00

Equipment                      $159.00     $133.00      $101.00       $129.00       $126.00        $77.00       $116.00       $130.00       $132.00       $113.00       $149.00      $115.00      $1,480.00

Rental                       $1,133.00     $828.00      $638.00       $749.00      $1,105.00      $779.00       $847.00       $487.00       $597.00      $1,286.00      $649.00     $1,238.00    $10,336.00

Venue                          $966.00     $690.00     $1,102.00      $996.00      $1,073.00     $1,273.00      $689.00       $679.00      $1,015.00     $1,220.00    $1,111.00     $1,105.00    $11,919.00

Rent Expense                 $1,055.00     $729.00      $357.00      $1,098.00      $311.00      $1,517.00      $720.00       $894.00       $778.00       $591.00       $879.00      $489.00      $9,418.00

Utilities                       $77.00       $88.00      $58.00       $101.00       $108.00        $26.00         $67.00       $97.00       $105.00       $119.00        $79.00       $39.00       $964.00

Insurance                    $1,096.00     $338.00     $1,090.00      $512.00       $970.00       $534.00      $1,748.00     $1,902.00     $1,426.00     $1,248.00      $314.00     $1,304.00    $12,482.00

            Total Expense    $5,619.00    $3,649.00    $4,476.00     $4,643.00     $4,452.00     $5,113.00     $5,260.00     $5,209.00     $5,171.00     $5,145.00    $4,469.00     $5,249.00    $58,455.00




 Average Monthly Expense       $702.38     $456.13      $559.50       $580.38       $556.50       $639.13       $657.50       $651.13       $646.38       $643.13       $558.63      $656.13      $7,306.88




            Profit / Loss   $32,821.00   $73,052.00   $83,499.00   $136,580.00   $133,361.00   $130,394.00   $159,772.00   $203,899.00   $162,876.00   $365,950.00   $78,657.00   $724,319.00 $2,285,180.00




            Cost of Sales      14.62%        4.76%        5.09%         3.29%         3.23%         3.77%         3.19%         2.49%         3.08%         1.39%        5.38%         0.72%         2.49%

            Profit Margin      85.38%       95.24%       94.91%        96.71%        96.77%        96.23%        96.81%        97.51%        96.92%        98.61%       94.62%        99.28%        97.51%
                                                                                     Zhen Moments
   Income Statement
          Jan-Dec 2010




                            January      February     March          April         May           June           July        August       September      October      November     December        Total

              Services

Design                      $12,556.00     $659.00    $65,456.00     $1,654.00    $35,456.00    $53,465.00    $56,465.00    $35,456.00    $65,431.00   $354,456.00    $5,646.00    $56,456.00   $743,156.00

Visual Media                 $5,443.00    $5,641.00    $5,323.00    $56,423.00     $5,621.00     $2,315.00      $245.00     $65,452.00     $6,522.00      $564.00    $54,546.00      $646.00    $208,741.00

Event Planning               $8,978.00   $56,489.00    $6,971.00    $68,416.00    $84,561.00    $64,891.00    $96,461.00    $98,756.00    $86,432.00      $315.00     $5,648.00   $659,645.00 $1,237,563.00

            Total Income    $26,977.00   $62,789.00   $77,750.00   $126,493.00   $125,638.00   $120,671.00   $153,171.00   $199,664.00   $158,385.00   $355,335.00   $65,840.00   $716,747.00 $2,189,460.00




              Expenses

Payroll                        $656.00     $621.00      $365.00       $326.00       $564.00       $645.00       $642.00       $214.00       $876.00       $147.00       $657.00      $645.00      $6,358.00

Advertising                     $21.00       $34.00      $56.00        $54.00        $25.00        $64.00         $65.00       $84.00        $32.00        $64.00        $65.00       $15.00       $579.00

Equipment                       $84.00       $57.00      $78.00        $84.00        $48.00        $54.00         $82.00       $65.00        $97.00        $26.00        $85.00       $91.00       $851.00

Rental                         $789.00     $696.00      $186.00       $297.00       $982.00       $358.00       $616.00       $176.00       $465.00       $854.00       $526.00      $715.00      $6,660.00

Venue                          $732.00     $456.00      $678.00       $684.00       $652.00       $952.00       $157.00       $547.00       $483.00       $978.00       $686.00      $782.00      $7,787.00

Rent Expense                   $923.00     $186.00      $126.00       $756.00       $179.00       $974.00       $489.00       $462.00       $646.00       $249.00       $756.00      $246.00      $5,992.00

Utilities                       $35.00       $65.00      $15.00        $78.00        $65.00        $14.00         $35.00       $45.00        $82.00        $65.00        $48.00       $27.00       $574.00

Insurance                      $675.00     $296.00      $545.00       $256.00       $485.00       $267.00       $874.00       $951.00       $713.00       $624.00       $157.00      $652.00      $6,495.00

            Total Expense    $3,915.00    $2,411.00    $2,049.00     $2,535.00     $3,000.00     $3,328.00     $2,960.00     $2,544.00     $3,394.00     $3,007.00    $2,980.00     $3,173.00    $35,296.00




 Average Monthly Expense       $870.00     $535.78      $455.33       $563.33       $666.67       $739.56       $657.78       $565.33       $754.22       $668.22       $662.22      $705.11      $7,843.56




            Profit / Loss   $23,062.00   $60,378.00   $75,701.00   $123,958.00   $122,638.00   $117,343.00   $150,211.00   $197,120.00   $154,991.00   $352,328.00   $62,860.00   $713,574.00 $2,154,164.00




            Cost of Sales      14.51%        3.84%        2.64%         2.00%         2.39%         2.76%         1.93%         1.27%         2.14%         0.85%        4.53%         0.44%         1.61%

            Profit Margin      85.49%       96.16%       97.36%        98.00%        97.61%        97.24%        98.07%        98.73%        97.86%        99.15%       95.47%        99.56%        98.39%
                                                                                  Zhen Moments
   Income Statement
          Jan-Dec 2009




                            January      February     March         April        May          June          July       August       September     October      November     December      Total

              Services

Design                       $1,443.00     $453.00    $24,543.00    $4,664.00    $1,456.00    $1,465.00   $14,567.00    $7,876.00     $5,286.00    $2,658.00    $4,863.00    $9,735.00   $79,009.00

Visual Media                 $6,425.00     $536.00      $579.00     $9,743.00    $5,689.00    $9,765.00    $8,795.00    $8,975.00     $3,653.00    $2,545.00    $8,657.00    $4,565.00   $69,927.00

Event Planning               $5,476.00    $3,567.00    $3,565.00    $7,986.00    $3,653.00    $3,563.00    $8,759.00    $2,542.00     $4,568.00    $5,789.00    $6,345.00    $3,678.00   $59,491.00

            Total Income    $13,344.00    $4,556.00   $28,687.00   $22,393.00   $10,798.00   $14,793.00   $32,121.00   $19,393.00    $13,507.00   $10,992.00   $19,865.00   $17,978.00 $208,427.00




              Expenses

Payroll                        $542.00     $465.00      $895.00      $242.00      $579.00      $436.00      $875.00      $143.00       $675.00      $876.00       $242.00      $563.00    $6,533.00

Advertising                     $75.00       $24.00      $74.00       $42.00       $28.00       $76.00        $42.00      $97.00        $45.00       $87.00        $35.00       $23.00     $648.00

Equipment                       $76.00       $52.00      $67.00       $96.00       $34.00       $23.00        $64.00      $86.00        $43.00       $97.00        $34.00       $74.00     $746.00

Rental                          $56.00       $25.00      $23.00       $76.00       $86.00       $43.00        $25.00      $75.00        $25.00       $76.00        $25.00       $25.00     $560.00

Venue                           $64.00       $25.00      $24.00       $75.00       $24.00       $73.00        $86.00      $25.00        $75.00       $35.00        $73.00       $75.00     $654.00

Rent Expense                    $25.00       $35.00      $85.00       $36.00       $35.00       $85.00        $35.00      $36.00        $65.00       $36.00        $85.00       $87.00     $645.00

Utilities                       $65.00       $24.00      $75.00       $24.00       $65.00       $23.00        $56.00      $23.00        $75.00       $96.00        $23.00       $64.00     $613.00

Insurance                       $43.00       $65.00      $75.00       $85.00       $23.00       $86.00        $23.00      $64.00        $86.00       $35.00        $75.00       $32.00     $692.00

            Total Expense      $946.00     $715.00     $1,318.00     $676.00      $874.00      $845.00     $1,206.00     $549.00      $1,089.00    $1,338.00      $592.00      $943.00   $11,091.00




 Average Monthly Expense       $210.22     $158.89      $292.89      $150.22      $194.22      $187.78      $268.00      $122.00       $242.00      $297.33       $131.56      $209.56    $2,464.67




            Profit / Loss   $12,398.00    $3,841.00   $27,369.00   $21,717.00    $9,924.00   $13,948.00   $30,915.00   $18,844.00    $12,418.00    $9,654.00   $19,273.00   $17,035.00 $197,336.00




            Cost of Sales       7.09%       15.69%        4.59%        3.02%        8.09%        5.71%        3.75%        2.83%         8.06%       12.17%        2.98%        5.25%        5.32%

            Profit Margin      92.91%       84.31%       95.41%       96.98%       91.91%       94.29%       96.25%       97.17%        91.94%       87.83%       97.02%       94.75%       94.68%
                                                                                  Zhen Moments
   Income Statement
          Jan-Dec 2008




                            January      February     March         April        May          June          July       August       September     October      November     December      Total

              Services

Design                       $6,524.00    $7,652.00    $2,345.00    $8,643.00    $4,523.00    $5,367.00    $3,562.00    $7,534.00     $8,645.00    $2,453.00    $7,653.00    $8,764.00   $73,665.00

Visual Media                   $658.00     $986.00      $765.00      $352.00      $753.00      $975.00      $548.00      $864.00       $254.00      $757.00       $954.00      $864.00    $8,730.00

Event Planning               $4,325.00    $2,564.00    $8,764.00    $8,754.00    $6,437.00    $8,764.00    $6,356.00    $7,843.00     $6,373.00    $8,536.00    $8,468.00    $3,647.00   $80,831.00

            Total Income    $11,507.00   $11,202.00   $11,874.00   $17,749.00   $11,713.00   $15,106.00   $10,466.00   $16,241.00    $15,272.00   $11,746.00   $17,075.00   $13,275.00 $163,226.00




              Expenses

Payroll                        $352.00     $843.00      $653.00      $254.00      $563.00      $874.00      $364.00      $836.00       $573.00      $452.00       $753.00      $753.00    $7,270.00

Advertising                     $56.00       $97.00      $87.00       $75.00       $25.00       $42.00        $75.00      $25.00        $56.00       $35.00        $45.00       $86.00     $704.00

Equipment                       $46.00       $25.00      $75.00       $34.00       $53.00       $75.00        $23.00      $74.00        $23.00       $63.00        $53.00       $74.00     $618.00

Rental                         $345.00     $864.00      $436.00      $855.00      $465.00      $853.00      $754.00      $746.00       $265.00      $754.00       $345.00      $755.00    $7,437.00

Venue                          $736.00     $463.00      $785.00      $345.00      $856.00      $353.00      $857.00      $864.00       $364.00      $853.00       $365.00      $845.00    $7,686.00

Rent Expense                   $245.00     $236.00      $253.00      $364.00      $864.00      $736.00      $254.00      $365.00       $975.00      $843.00       $365.00      $847.00    $6,347.00

Utilities                       $56.00       $46.00      $75.00       $34.00       $75.00       $34.00        $75.00      $86.00        $36.00       $75.00        $34.00       $73.00     $699.00

Insurance                       $96.00       $57.00      $85.00       $35.00       $35.00       $84.00        $46.00      $36.00        $95.00       $85.00        $73.00       $25.00     $752.00

            Total Expense    $1,932.00    $2,631.00    $2,449.00    $1,996.00    $2,936.00    $3,051.00    $2,448.00    $3,032.00     $2,387.00    $3,160.00    $2,033.00    $3,458.00   $31,513.00




 Average Monthly Expense       $429.33     $584.67      $544.22      $443.56      $652.44      $678.00      $544.00      $673.78       $530.44      $702.22       $451.78      $768.44    $7,002.89




            Profit / Loss    $9,575.00    $8,571.00    $9,425.00   $15,753.00    $8,777.00   $12,055.00    $8,018.00   $13,209.00    $12,885.00    $8,586.00   $15,042.00    $9,817.00 $131,713.00




            Cost of Sales      16.79%       23.49%       20.62%       11.25%       25.07%       20.20%       23.39%       18.67%        15.63%       26.90%       11.91%       26.05%       19.31%

            Profit Margin      83.21%       76.51%       79.38%       88.75%       74.93%       79.80%       76.61%       81.33%        84.37%       73.10%       88.09%       73.95%       80.69%
                                                                                 Zhen Moments
   Income Statement
          Jan-Dec 2007




                            January      February     March        April        May          June         July        August       September     October      November     December      Total

              Services

Design                       $8,756.00    $5,632.00   $2,565.00    $8,645.00    $7,365.00    $8,565.00    $8,434.00    $8,543.00    $52,354.00    $8,756.00    $2,536.00    $7,635.00 $129,786.00

Visual Media                   $254.00      $735.00    $843.00      $452.00      $864.00      $845.00      $536.00      $764.00       $856.00      $245.00       $543.00      $673.00    $7,610.00

Event Planning               $7,535.00    $6,544.00   $4,632.00    $5,234.00    $8,643.00    $6,347.00    $9,767.00    $5,685.00     $3,653.00    $3,578.00    $8,453.00    $3,567.00   $73,638.00

            Total Income    $16,545.00   $12,911.00   $8,040.00   $14,331.00   $16,872.00   $15,757.00   $18,737.00   $14,992.00    $56,863.00   $12,579.00   $11,532.00   $11,875.00 $211,034.00




              Expenses

Payroll                        $245.00      $784.00    $465.00      $876.00      $978.00      $356.00      $763.00      $654.00       $856.00      $535.00       $685.00      $867.00    $8,064.00

Advertising                     $35.00       $85.00     $63.00       $76.00       $67.00       $25.00       $35.00       $46.00        $98.00       $35.00        $65.00       $76.00     $706.00

Equipment                       $25.00       $54.00     $76.00       $36.00       $86.00       $76.00       $35.00       $76.00        $64.00       $86.00        $35.00       $25.00     $674.00

Rental                          $25.00       $35.00     $98.00       $46.00       $85.00       $65.00       $24.00       $54.00        $42.00       $75.00        $65.00       $63.00     $677.00

Venue                           $76.00       $14.00     $43.00       $67.00       $86.00       $35.00       $54.00       $89.00        $35.00       $76.00        $25.00       $24.00     $624.00

Rent Expense                   $865.00      $345.00    $867.00      $256.00      $244.00      $654.00      $564.00      $684.00       $876.00      $245.00       $564.00      $563.00    $6,727.00

Utilities                       $75.00       $86.00     $46.00       $56.00       $35.00       $76.00       $35.00       $75.00        $24.00       $45.00        $65.00       $24.00     $642.00

Insurance                       $24.00       $35.00     $86.00       $64.00       $34.00       $65.00       $34.00       $86.00        $75.00       $23.00        $45.00       $54.00     $625.00

            Total Expense    $1,370.00    $1,438.00   $1,744.00    $1,477.00    $1,615.00    $1,352.00    $1,544.00    $1,764.00     $2,070.00    $1,120.00    $1,549.00    $1,696.00   $18,739.00




 Average Monthly Expense       $304.44      $319.56    $387.56      $328.22      $358.89      $300.44      $343.11      $392.00       $460.00      $248.89       $344.22      $376.89    $4,164.22




            Profit / Loss   $15,175.00   $11,473.00   $6,296.00   $12,854.00   $15,257.00   $14,405.00   $17,193.00   $13,228.00    $54,793.00   $11,459.00    $9,983.00   $10,179.00 $192,295.00




            Cost of Sales       8.28%       11.14%      21.69%       10.31%        9.57%        8.58%        8.24%       11.77%         3.64%        8.90%       13.43%       14.28%        8.88%

            Profit Margin      91.72%       88.86%      78.31%       89.69%       90.43%       91.42%       91.76%       88.23%        96.36%       91.10%       86.57%       85.72%       91.12%
                                                                                  Zhen Moments
   Income Statement
          Jan-Dec 2008




                            January      February     March         April        May          June          July       August      September     October      November     December      Total

              Services

Design                       $5,643.00    $6,534.00    $3,245.00    $5,324.00    $8,764.00    $6,756.00    $2,453.00   $2,344.00     $5,643.00    $7,658.00    $9,765.00    $3,643.00   $67,772.00

Visual Media                   $357.00     $642.00      $244.00      $643.00      $867.00      $532.00      $754.00     $352.00       $456.00      $567.00       $786.00      $544.00    $6,744.00

Event Planning               $5,463.00    $6,736.00    $6,736.00    $8,763.00    $2,544.00    $7,548.00    $8,654.00   $6,748.00     $3,563.00    $7,535.00    $6,735.00    $8,634.00   $79,659.00

            Total Income    $11,463.00   $13,912.00   $10,225.00   $14,730.00   $12,175.00   $14,836.00   $11,861.00   $9,444.00     $9,662.00   $15,760.00   $17,286.00   $12,821.00 $154,175.00




              Expenses

Payroll                        $432.00     $124.00      $634.00      $655.00      $135.00      $134.00      $353.00     $647.00       $134.00      $323.00       $543.00      $235.00    $4,349.00

Advertising                     $24.00       $64.00      $75.00       $23.00       $35.00       $64.00        $13.00      $75.00       $76.00       $34.00        $23.00       $64.00     $570.00

Equipment                       $75.00       $76.00      $23.00       $45.00       $78.00       $23.00        $34.00      $65.00       $35.00       $87.00        $64.00       $24.00     $629.00

Rental                         $344.00     $132.00      $452.00      $452.00      $123.00      $421.00      $231.00     $311.00       $132.00      $432.00       $123.00      $523.00    $3,676.00

Venue                          $234.00     $234.00      $424.00      $312.00      $421.00      $321.00      $532.00     $132.00       $532.00      $242.00       $425.00      $323.00    $4,132.00

Rent Expense                   $132.00     $543.00      $231.00      $342.00      $132.00      $543.00      $231.00     $432.00       $132.00      $342.00       $123.00      $243.00    $3,426.00

Utilities                       $42.00       $23.00      $43.00       $23.00       $43.00       $12.00        $32.00      $52.00       $23.00       $54.00        $31.00       $12.00     $390.00

Insurance                      $421.00       $42.00     $545.00      $256.00      $485.00      $267.00      $874.00     $951.00       $713.00      $624.00       $157.00      $652.00    $5,987.00

            Total Expense    $1,704.00    $1,238.00    $2,427.00    $2,108.00    $1,452.00    $1,785.00    $2,300.00   $2,665.00     $1,777.00    $2,138.00    $1,489.00    $2,076.00   $23,159.00




 Average Monthly Expense       $378.67     $275.11      $539.33      $468.44      $322.67      $396.67      $511.11     $592.22       $394.89      $475.11       $330.89      $461.33    $5,146.44




            Profit / Loss    $9,759.00   $12,674.00    $7,798.00   $12,622.00   $10,723.00   $13,051.00    $9,561.00   $6,779.00     $7,885.00   $13,622.00   $15,797.00   $10,745.00 $131,016.00




            Cost of Sales      14.87%        8.90%       23.74%       14.31%       11.93%       12.03%       19.39%      28.22%        18.39%       13.57%        8.61%       16.19%       15.02%

            Profit Margin      85.13%       91.10%       76.26%       85.69%       88.07%       87.97%       80.61%      71.78%        81.61%       86.43%       91.39%       83.81%       84.98%

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:3
posted:11/24/2011
language:English
pages:9