Producv’Sewvice A $151,200 $993,996 $967,569 $405,245 $446,783
Produc/Sanice B $100,800 $222,264 $245,046 $270,163 $297,855
Total Revenues. $252,000 3555660 $612615 $675,408 $744,698
Expenses & Costs
Cost of goods sold $57,960 SIZ2245 — SIZ2523 $128,308 5134085
Lease $60,000 $61,500 $63.02 $6410
Marketing $20,000 $25,000 25000 $25,000
Salaries $193,890 $204030 $224,943 $236,190 $248,000
Other Expenses $3500 $400 $4500 $5,000 500
Total Expenses & Costs $271,850 $412,775, $473,263,
EBITDA (IRB) $142885 — SITZN1Z $21.277 — S27137a
Depreciation $95,960 MO $96,960 $96,960 $36,950
Ear (856810) SIO5925 SIE? $104,317 200414
Interest san sos SITE stars $11,810
PRETAX INCOME (80401) $85,257 $122,496 $169,558 $222,608
Net Operating Loss (OA Mana) $0 so so
Income Tax Experse 50 su a sega Sram
NET INCOME $89,568 $7958 $110,210 s144699
Not Profit Margin (24) 1500% 13.00% 160% 194
[Balance Sheet Projections
Piers Ina [ia eet nor |
ASSETS
Cash $16,710 — $90,188 $158,957 $258,570 $992,389
Accounts receivable so so so so so