INCOME STATEMENT
Year 6 Year 5 Year 4 Year 3 Year 2 Year 1
ACTUAL SALES 78,643 67,530 66,011 47,396 47,654 27,312
DIRECT EXPENSES
Advertising/Mtrls 15,157 13,474 12,832 1,900 3,461 1,108
Accounting/legal 205 175 225 280 500 756
Office expenses 758 537 318 -- -- --
Telephone (60%) 4,544 4,717 6,647 3,276 2,362 1,802
Postage & shipping 453 678 751 3,698 3,600 2,555
Database/lists 1,756 1,002 1,689 3,163 4,658 1,914
TOTAL DIRECT 22,873 20,583 22,462 12,317 14,581 8,135
GROSS PROFIT 55,770 46,947 43,549 35,079 33,073 19,177
INDIRECT EXPENSES (for tax purposes)
Contract labor -- -- -- 2,282 1,000 402
Auto expenses 1,575 1,575 1,550 1,500 1,450 700
Commissions 300 720 1,920 -- -- --
Depreciation 770 770 -- -- -- --
Rent 3,200 3,200 3,200 2,777 1,167 --
Travel -- -- -- -- 2,500 500
Meals & Entertainment 5,241 4,650 5,001 3,278 3,150 3,878
Telephone (40%) 3,040 3,144 4,431 2,183 1,574 1,201
Dues/subscriptions -- -- 97 -- -- 61
TOTAL INDIRECT 14,126 14,066 16,199 12,020 10,841 6,742
NET PROFIT 41,644 32,881 27,350 23,059 22,232 12,435
NOTES
- The business operated as a single person, PC- based, part time effort (15 hrs per week, 30 wks per year)
- All sales by fax, email and phone. No in person presentations or service calls
- No program renewals as we continually tested combinations of program fees and services
- All services were prepaid as we were dealing with unknown buyers in remote markets
EXPANSION POSSIBILITIES
- Provide backroom services (email, social networking, print, AdWords, collaterals, etc.) for each program
- Expand programs both vertically and horizontally (by market, industry and company size)
- Support and focus on program renewals and ongoing business among existing customers
- Provide customary 30 day billing for credit worthy customers
- Add in-person on-location group 'breakfast' workshop and networking sessions
- Offer book and CD as stand alone products through direct sales and affiliate sales