smart watch

accounting 

1

2 months

10 10 10 10 10 10 10 10 10 10 10

0

10 10 10 10 10 10 10 10 10 10 10 10

9 9 9 9 9 9 9 9 9 9 9

1 1 1 1 1 1 1 1 1 1 1 1 12

5 5 5 5 5 5 5 5 5 5 5

4 4 4 4 4 4 4 4 4 4 4

100 100 100 100 100 100 100 100 100 100 100

0

90 90 90 90 90 90 90 90 90 90 90

5 5 5 5 5 5 5 5 5 5 5 5

4 4 4 4 4 4 4 4 4 4 4 4

105 105 105 105 105 105 105 105 105 105 105

94 94 94 94 94 94 94 94 94 94 94

28

11 11 11 11 11 11 11 11 11 11 11 11

1 1 1 1 1 1 1 1 1 1 1 1 12

1 1 1 1 1 1 1 1 1 1 1 1 12

1 1 1 1 1 1 1 1 1 1 1 1 12

1 1 1 1 1 1 1 1 1 1 1 1 12

1 1 1 1 1 1 1 1 1 1 1 1 12

1 1 1 1 1 1 1 1 1 1 1 1 12

1 1 1 1 1 1 1 1 1 1 1 1 12

1 1 1 1 1 1 1 1 1 1 1 1 12

1 1 1 1 1 1 1 1 1 1 1 1 12

1 1 1 1 1 1 1 1 1 1 1 1 12

10 10 10 10 10 10 10 10 10 10 10 10

1 1 1 1 1 1 1 1 1 1 1 1 12

REVENUES

January

February

March

April

May

June

July

August

September

October

November

December

TOTAL

Number of items 1

10

12

Price of item 1

COGS of item 1

9

Number of items 2

Price per item 2

5

COGS of item 2

4

Revenues Item 1

100

1

20

COGS Item 1

90

10

80

Revenues Item 2

60

COGS Item 2

48

Total Revenues

105

1260

Total COGS

94

11

Gross Profit

132

COSTS

Rent

Salaries

Electricity

Water

Internet

Marketing

Insurance

Fuel

App maintenance

Lawyer fees

Total Costs

120

PROFIT

3 years

REVENUES

%

%

Number of items 1 120

0

10 10 10

COGS of item 1 9 9 9
Number of items 2 12 20

Price per item 2 5 5 5
COGS of item 2 4 4 4
Revenues Item 1

0

COGS Item 1 1080

Revenues Item 2 60 100 150
COGS Item 2 48 80 120
Total Revenues 100 1260 100

100

Total COGS

Gross Profit

132

170

200

COSTS

Rent

12

15

Salaries 0.95% 12 0.94% 15 1.35% 25
Electricity 0.95% 12 0.94% 15 1.35% 25
Water 0.95% 12 0.94% 15 1.35% 25
Internet 0.95% 12 0.94% 15 1.35% 25
Marketing 0.95% 12 0.94% 15 1.35% 25
Insurance 0.95% 12 0.94% 15 1.35% 25
Fuel 0.95% 12 0.94% 15 1.35% 25
App maintenance 0.95% 12 0.94% 15 1.35% 25
Lawyer fees 0.95% 12 0.94% 15 1.35% 25
Total Costs 9.52% 120 9.38% 150

PROFIT 0.95% 12

20

		%	Year 1	Year 2	Year 3
											15		170
Price per item 1
30
1	200		150	1700
1350	1530
1600	1850
8	9.52%	1128	8	9.38%	1430	89.19%	1650
10.48%	10.63%	10.81%
										0.95%										0.94%										1.35%										25
13.51%	250
1.25%	-2.70%	-50