cost
0.179106399 8.00% Sell taxes of goods
0.48 92.00% 7% 25%
client A buys goods from B 10 0.700 2.500
Company buys goods from C 4.35 0.305 1.088
Company buys goods from D 1.892 0.132 0.473
investment of company 1.137 4.061
0.8
sconto pagamento
70% 30%
4.35 resta a C 1.305
1.892 resta a D 0.57
6.24225 2.353
B
cost of goods 2.50
Profit B
0.8
0.000
1.435
total 2.24
0.43999425 4% %
profit first profit
money for buy cards company profit on
43.500% 16.50% 92% of stores profit stores cost of goods
4.350 1.650 9.2 0.800 2.24 89.41%
1.892 0.718 4.002 0.348 0.98 90.41%
0.823 0.312 1.741 0.151 0.43 91.68%
7.065 2.200
2.680
0 50.00% 0 B
0 50.00% 0 C
percentuage of influence
1.435 61% 64.2%
0.635 27% 64.6%
C D cost of card $ 10
0.348 0.282 $ 2.93 people
0.000 investment $ 7.07 company
0.64
0.98 0.282
13%
68.00% 43.500%
57%
pi
A 10 62%
B 4.35 27%
C 1.892 12%
0.898
29.3%
70.7%
1 Mounth value card 10.00 vat per person
profit company per card 2.20 grant 70.65%
2 Mounth
persons 300 50%
profit company 660 profit company 330
sell taxes 341
1759.977
5 Mounth
persons 300 50%
profit company 660 profit company 330
sell taxes 341
7743.6551
accumulated profit 12594 2411.1685
2
12594 1782 0
cards 1482 income product 13730
sell taxes 1685
6 Mounth
persons 300 50%
income ass 660 profit company 330
sell taxes 341
7 Mounth
persons 300 50%
profit company 660 profit company 330
sell taxes 341
8 Mounth
persons 300 50%
profit company 660 profit company 330
sell taxes 341
9 Mounth
persons 300 50%
profit company 660 profit company 330
vat 341
10 Mounth
persons 300 50%
profit company 660 profit company 330
sell taxes 341
11 Mounth
persons 300 50%
profit company 660 profit company 330
sell taxes 341
12 Mounth
persons 300 50%
profit company 660 profit company 330
sell taxes 341
mounth persons
1 300 persons
2 646
12000
3 1100
4 1395 10000
5 1782
6 2290 8000
persons
7 2956
6000
8 3829
9 4974 4000
10 6476
11 8445 2000
12 11074
0
0 2 4 6 8 10 12 14
2000
0
0 2 4 6 8 10 12 14
vat per person 1.14
cost card 7.07
50%
investment 2450
341
1
iva mese
investment 2450
341
393
2444.62 734
2
investment 2450
341
910
1251
investment 2450
341
1245
7736.59 1586
2408.97 4
investment 2450
341
1685
10470.89131 2026
3260.357393 5
investment 2450
341
2263
2604
6
14060.1
4377.9
investment 2450
341
3020
18765.6 3361
5843.12 7
investment 2450
341
4012
4353
8
limite
investment 2450
341
5314
5655
9
investment 2450
341
7022
7363
10
investment 2450
341
9261
9602
11
77916
investment 2450
341
0
341
12
8 10 12 14
cards gratis $ 100,000.00 5000.00 per 3 mounth
year 4 5 6 7 8
total 5000 5000 5000 5000 5000
er 3 mounth 1666
9 10 tot
5000 5000 35000
1 Mounth value card 10.00 vat per person
profit company per card 2.20 grant 70.65%
2 Mounth
persons 3691 100%
profit company 8120 profit company 8120
sell taxes 4197
5 Mounth
persons 3691 100%
profit company 8120 profit company 8120
sell taxes 4197
6 Mounth
persons 3691 100%
income ass 8120 profit company 8120
sell taxes 4197
7 Mounth
persons 3691 100%
profit company 8120 profit company 8120
sell taxes 4197
8 Mounth
persons 3691 100%
profit company 8120 profit company 63626
sell taxes 4197
10 Mounth
persons 3691 100%
profit company 8120 profit company 63626
sell taxes 4197
11 Mounth
persons 3691 100%
profit company 8120 profit company 63626
sell taxes 4197
12 Mounth
persons 3691 100%
profit company 8120 profit company 63626
sell taxes 4197
0%
investment 26078
4197
1
3691
iva mese cards 1
investment 26078
4197
4197
8393
2
3691
cards 2
investment 26078
4197
9700
13896
3
8531
cards 3
investment 26078
4197
12720
16916
4
11188
cards 4
investment 26078
profit 70000
4197 1 8120
60000
16681 2 8120
20877 3 8120 50000
5 4 8120
40000
30000
60000
50000
5 8120 40000
6 8120
14671 7 8120 30000
cards 5 8 63626
20000
9 63626
investment 26078 10 63626 10000
4197 11 63626
21874 12 63626 0
26071 0 2 4
6
19239
cards 6
investment 26078
4197
28686
32882
7
186381
25230
cards 7
investment 26078
4197
37618
41814
8
limite
33086
cards 8
investment 26078
4197
28686
32882
9
25230
cards 9
investment 26078
4197
28686
32882
10
25230
cards 10
investment 26078
4197
28686
32882
11
259844
25230
cards 11
investment 26078
4197 -
0
4197
12
25230
new cards per mounth Tot profit cards 12
8410 $ 749,938 Tot profit
70000
60000
50000
40000
Column P
30000
60000
50000
40000
Column P
30000
20000
10000
0
0 2 4 6 8 10 12 14