|
| |
Average Monthly/Yearly Income.
| |
Monthy Ave. |
Yearly Average
|
Year 2 ($45,000) |
Year 3 ($50,000) |
Gasoline Vol.
|
100,000Gal |
1,200,000Gal |
1,200,000Gal |
1,200,000Gal |
Total Inside Sales
|
$40,000.00 |
$480,000.00 |
$540,000.00 |
$600,000.00
|
Gas Income @ $.10/gal
|
$10,000 |
$120,000.00 |
$120,000.00 |
$120,000.00 |
| Inside Sales @ $18%/total |
$7,200.00 |
$86,400.00 |
$97,200.00 |
$108,000.00
|
| Gross Total |
$17,200.00 |
$206,400.00 |
$217,200.00
|
$228,000.00
|
Bonus @ 2%
|
$2,000.00 |
$24,000.00 |
$12,000.00 |
$12,000.00 |
4-MGD Bonus @$3,000 Each
|
N/A |
$12,000.00 |
N/A |
N/A |
| Expenses 21% |
($3,612.00.00) |
($43,344.00) |
($45,612.00) |
($47,880.00) |
| Net Profit |
$15,588.00 |
$199,056.00 |
$183,588.00 |
$235,212.00 |
|