Docstoc

jim

Document Sample
jim Powered By Docstoc
					ESTIMATE INCOMES                    1997
                        * INTERNET/LINES               LINE COST SOLE LEAHY                 GINN       LEAHY            JIM G         JIM D
Hager                    9      1,249.00                   400.00 $ 4,610.00       $    2,000.00   $ 800.00      $     800.00   $    400.00
Jesse                    7        400.00                   100.00 $ 1,000.00       $    1,000.00   $ 400.00      $     400.00   $    200.00
Larricks                             -                            $ 1,000.00       $      100.00   $    40.00    $      40.00   $     20.00
Clemans                              -                            $ 1,000.00       $      100.00   $    40.00    $      40.00   $     20.00
F&D                      5        400.00                   300.00 $ 1,000.00       $    1,300.00   $ 520.00      $     520.00   $    260.00
Monihan                           683.00                   200.00 $      -         $    3,000.00   $ 1,200.00    $   1,200.00   $    600.00
Grace                    4        600.00                   100.00 $      -         $      800.00   $ 320.00      $     320.00   $    160.00
Berger                   9        883.00                   200.00 $      -         $    2,000.00   $ 800.00      $     800.00   $    400.00
Richards                             -                            $      -         $    1,200.00   $ 480.00      $     480.00   $    240.00
Sofroney                          400.00                   250.00 $      -         $      800.00   $ 320.00      $     320.00   $    160.00
NJ Realty                6        400.00                   250.00 $      -         $    2,000.00   $ 800.00      $     800.00   $    400.00
SeaIsle Realty           2        400.00                   250.00 $      -         $    1,300.00   $ 520.00      $     520.00   $    260.00
French                   3        400.00                   100.00 $      -         $      600.00   $ 240.00      $     240.00   $    120.00
McCann                               -                            $      -         $      800.00   $ 320.00      $     320.00   $    160.00
Leahy                    0        400.00                   300.00 $      -         $    1,000.00   $ 400.00      $     400.00   $    200.00
Hoey                                 -                            $      -         $    1,000.00   $ 400.00      $     400.00   $    200.00
Marthas Vineyard                     -                            $      -         $      800.00   $ 320.00      $     320.00   $    160.00
Kingfisher                                                 300.00
OCHome                   4            400.00               100.00
OATS                                  400.00               320.00
Acc Express              6            400.00                  -

TOTALS                              7,415.00            3,170.00   $    8,610.00   $ 19,800.00     $ 7,920.00    $   7,920.00   $   3,960.00

YEARLY                             88,980.00                       $ 103,320.00    $ 237,600.00    $ 95,040.00   $ 95,040.00    $ 47,520.00

SUMMARIES
                                                                   % realization        TAKE     Jesse ***   Sgalio ***      TOTAL
LEAHY                        $    198,360.00                                 0.8 $ 158,688.00 $ 20,000.00 $ 20,000.00 $ 198,688.00
JIM GINN                     $     95,040.00                                0.75 $ 71,280.00                            $ 71,280.00
JIM D'OATTVI                 $     47,520.00                                 0.6 $ 28,512.00                            $ 28,512.00

OFFICE COST                covered by internet/lines               STARTUP COST
Rent                     9 $        1,450.00                       T1 Router                       $ 6,000.00
T1                       9 $        1,700.00                       T1 install                      $ 3,000.00
Phones                   9 $          300.00                       Phone Install                   $ 500.00
Supplies                 9 $          300.00                       Equipment                       $ 13,000.00 **
TOTAL OFFICE                $       3,750.00                                                       $ 22,500.00
* - number of months in 1997 line/Ginn                             ** - $6,000 still owed JIM D                *** - ????
COMMENT




! Should be paying 100 line charge

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:29
posted:8/19/2012
language:
pages:2