• Revenues: monthly production by five stairs, Duanzhi 10 sets of furniture, 30 households window of Iron: 5 * 30 m * 380 yuan / m (forged painting) = 57,000 yuan 30 households window * 3 m2 / a * 180 / m (forged painting) = 16,200 yuan 57,000 yuan (staircase) +16200 yuan (households window) +10000 yuan (forged furniture) = 83200 Total: 83,200 yuan, * 12 = 998,400 yuan

•  Expenditure: 1. Wages: eight by 1,000 yuan per person per month for 8 * 1000 * December = 96,000 yuan

2. Office rent franchise display at 50 square metres, 50 yuan per square meter / month or

50 m2 * 50 / * 12 square meters, 30,000 yuan

3. Factory rent by 150 square meters (select suburbs) 10 yuan per square meter / month or

150 m2 * 10 / * 12 square meters, 18,000 yuan

4. Utilities tax and miscellaneous branch: 1500 yuan per month or 1,500 yuan, * 12 = 18,000 yuan