TAF Financial Model - Illustrative FINANCIAL PROJECTIONS Anchor grant 01 The initial $1.5 million annual grant for two years would provide stability and resources for the crucial first years of the TAF project, enabling foundational work and strategic investment. Annual revenues 02 Steady increase in revenues from $ 0.67 million in year 1 to $ 3.7 million by year 5. Cash at the end of the year 1 is $ 1.18 million and this increases to $ 6.5 million by the end of the year 5. Two major implications of this healthy cash in TAF : There is a room for undertaking more SACCA projects Even if 1-2 projects are not realized as per the projections, TAF will continue to be sustainable over the years Cash at the end of the Year 03 SACCA Technical Assistance Facility USD (000) Projected Financial Plan 2025 2026 2027 2028 2029 INCOME STATEMENT (P/l) Net revenues 675 1,380 2,110 2,894 3,708 Total Cost of Services 656 734 1,081 1,138 1,199 Gross Profit 19 646 1,029 1,756 2,509 Total expenses 363 392 540 563 664 Net Earnings (344) 254 489 1,194 1,845 BALANCE SHEET Total Current Assets 1,181 2,937 3,426 4,617 6,465 Total Liabilities Retained earnings (cumulative - includes rollover) (344) (90) 399 1,593 3,438 Funding from grants (cumulative) 1,530 3,030 3,030 3,030 3,030 Less: cum distribution to equity investors Total shareholders' equity 1,186 2,940 3,429 4,623 6,468 CASH FLOW STATEMENT Cash and cash equivalent - start of period 1,181 2,937 3,426 4,617 Net cash from operating activities (342) 257 493 1,198 1,849 Net cash from investing activities (7) (1) (4) (7) (1) Net cash used in financing activities 1,530 1,500 Cash and cash equivalents, end of period 1,181 2,937 3,426 4,617 6,465