Inflatable Income Analysis Sheet - Blank Mock Income Sheet (Fill in the Blanks)

MOCK INCOME ANALYSIS (all prices approximate. Research and fill in your own prices):

INITIAL EXPENSES

$_________ Inflatables (Prices Vary greatly)

$_________ Concession Machines

$_________ Games

$_________ Sandbags ($7 - $10 each)

$_________ Stakes ($5.00 each)

$_________ Hammer (Free - $5.00)

$_________ Safety Cones ($5.00 each)

$_________ Bucket (Free - $5.00)

$_________ Roll of duct tape ($3.00)

$_________ Hand Truck (TH-800 mentioned previously is $90.00)

$_________ Trailer (price varies greatly)

$_________ Buying a domain ($8.95 - $35.00 shop around)

$_________ Having Website Built (Free - $250.00)

$_________ Becoming and LLC or a Corp (varies greatly $150 - $300, contact a local attorney or state department)

$_________ Business Licenses (States vary: may require state, county and city licensing.)

$_________ Printing of Liability Contract and Safety Waiver (depends on quantity required and how many carbonless copy forms you may want/require).

$_________ Vacuum (do you want a cordless/rechargeable?, prices vary greatly)

$_________ Misc. / Unknown / Unexpected Expenses

WEEKLY EXPENSES

$_________Fuel

$_________Labor

$_________Cleaning Supplies

$_________Labor for Cleaning

$_________ Misc. / Unknown / Unexpected Expenses

MONTHLY EXPENSES

$_________Website Hosting ($5.00 - $10.00)

$_________Phone

$_________Yellow page ad

$_________Other advertising

$_________ Flyers

$_________ Business Cards

$_________Car/Truck Magnets or vinyl graphics

$_________ Newspaper

$_________ Radio Stations

$_________ Local children’s magazines

$_________ Misc. / Unknown / Unexpected Expenses

YEARLY EXPENSES

$_________General Liability Insurance ($550 - $1200 PER unit, varies greatly)

$_________ Income taxes

$_________ Business Insurance

$_________ Business License (reapply yearly)

$_________ LLC or Corp reports (Meeting minutes must be sent to your appropriate state department yearly. You may have to have an attorney prepare yearly paperwork)

$_________ Equipment Replacement

$_________ Misc. / Unknown / Unexpected Expenses

	$ ___________ YEARLY ESTIMATED GROSS INCOME
	$ ___________ GROSS INCOME – ESTIMATED EXPENSES = (net income)


	$ ______________ NET INCOME
	$ ______________ Divide by Hours spent taking reservations, cleaning and delivering.
	$ ______________ Equals your Hourly Wage