Emmeline Craig - Revenue Plan

	A	B	C	D	E	F
1	Emmeline's Revenue Plan
2	by Laura C George
3
4	Goal 2018	$80,000
5	Sum of Below	$80,070
6	Gap/Surplus	$70
7
8	Revenue Stream	Avg. Price	If # Sold/Month	Total Pay	# Months/Year	Annual Income
9	Originals	$4,000	1	$4,000	10	$40,000
10	Canvas Prints	$550	1	$550	6	$3,300
11	Paper Prints	$90	1	$90	3	$270
12	Commissions	$6,000	1	$6,000	3	$18,000
13	Coffee Table Books	$250	2	$500	1	$500
14
15	Subtotal					$62,070
16
17	Revenue Stream	Avg. Price	If # Sold/Year			Annual Income
18	Bulk Originals to Offices	$12,000	1			$12,000
19	Licensing	$3,000	2			$6,000
20	Other					$0
21
22	Subtotal					$18,000
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100