ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2019 ACTUALCURRENT ALLOCATION %TARGET ALLOCATION %TARGET Balances $ at year-endDELTAFIX
2
Gross Commission $300,000
3
Brokerage Fees$30,000
4
Net Commission$270,000
5
Money IN$270,000
6
Profit$00%15%$40,50015%Increase
7
Owner's Comp$90,00033%25%$67,500-8%Decrease
8
Income Tax$40,00015%20%$54,0005%Increase
9
Operating Expenses$140,00052%40%$108,000-12%Decrease
10
100%100%
11
12
13
14
15
16
17
18
19
20
21
22
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