Project Case Study Budget Breakdown. HEadline 2019 2020 2021 2022 Revenue 1.200.000,00 $ 1.300.000,00 $ 1.400.000,00 $ 1.500.000,00 $ Gross Profit 600.000,00 $ 650.000,00 $ 690.000,00 $ 750.000,00 $ Expenses 400.000,00 $ 380.000,00 $ 350.000,00 $ 370.000,00 $ Ebitda 400.000,00 $ 500.000,00 $ 606.000,00 $ 745.000,00 $ Taxes 250.000,00 $ 280.000,00 $ 300.000,00 $ 320.000,00 $ Net Income 654.644,00 $ 654.644,00 $ 654.644,00 $ 654.644,00 $ Disclaimer Please Note: This estimate is an approximation and is not guaranteed. The estimate is based on information provided from the client regarding project requirements. Actual cost may change once all project elements are finalized or negotiated. Prior to any changes of cost, the client will be notified. Estimate valid for 30 days.