最終更新: 2026/10/23
| 項目 | 11月 | 12月 | 1月 | 2月 | 3月 | 4月 |
|---|---|---|---|---|---|---|
| 売上 | 550,000 | 825,000 | 1,100,000 | 1,375,000 | 1,650,000 | 1,925,000 |
| 月額固定 | 400,000 | 600,000 | 800,000 | 1,000,000 | 1,200,000 | 1,400,000 |
| 成果報酬 | 150,000 | 225,000 | 300,000 | 375,000 | 450,000 | 525,000 |
| 変動費 | 150,000 | 225,000 | 300,000 | 375,000 | 450,000 | 525,000 |
| 粗利 | 400,000 | 600,000 | 800,000 | 1,000,000 | 1,200,000 | 1,400,000 |
| 固定費 | 610,400 | 610,400 | 610,400 | 610,400 | 610,400 | 610,400 |
| 営業利益 | -210,400 | -10,400 | 189,600 | 389,600 | 589,600 | 789,600 |