Académique Documents
Professionnel Documents
Culture Documents
Cost
1 yr
# of Members
360
3 yr
480
Assumptions
base 200
50% increase
20
100
165
240
3 yr
35
75
110
150
5 yr
50
45
60
50
10 yr
100
20
35
40
Total:
total costs
net profit
2 yr
1 yr
Renewal
Costs
Labor
Supplies
Postage
Printing
Paper
T Shirts
Trademark Application
240
$ 8,875.0
60 hrs
$600-800
600
$
237.60
72
14.99
$ 1,125.00
13,650.0
90hrs
$900-1100
900
$
158.40
108
24.68
2,700.00
$ 16,550.0 $
39,075.0
120hrs
$1200 -1400
1200
$
211.20 $
144
28.77 14.99per 250
$ 3,600.00
0.44
0.3
$275
2049.59
6551
3891.08
9758.92
5183.97
11366.03
11399.64
2767.36