YEAR 1 YEAR 2 YEAR 3 Nike’s Sole 2 Soul Charging Station Total Net Sales REVENUE STREAMS $386,955,000 $894,573,500 $1,121,427,035 NET PROFIT $1,005,000,000 $1,144,360,000 $1,373,366,000 $36,739,500 $61,932,300 $74,126,315 $1,041,739,500 $1,206,292,300 $1,447,492,315 $150,665,000 $150,947,000 $151,240,280 $9,257,500 $14,976,000 $21,037,500 $1,851,500 $2,995,300 $4,207,500 $24,000,000 $15,200,000 $25,250,000 $152,210,000 $21,500,000 $20,780,000 $141,300,000 $70,600,000 $68,050,000 $175,500,000 $35,500,000 $35,500,000 $654,784,000 $311,718,800 $326,065,280 Marketing Employees Payroll taxes Mortgage/Rent Professional Services Equipment Facilities Expense Total Expenses