52
PAYBACK PERIOD
CASH FLOW
TARGETED SALES PRICE AVERAGE $0.55
YEAR
CAPACITY
(CONES)
EXPECTED
SELLS
(CONES)
EXPECTED
SELLS
(AVG @
$0.6)
VARIABLE
COST
FIXED
COST
GROSS
INCOME
INTEREST
EXPENSE
TAX
NET
INCOME
(CASH
FLOW)
CUMULATIVE
CASH FLOW
INITIAL INVESTMENT
$(3,395,870)
INTEREST EXPENSE (180 DAYS) (@17%) $(288,649)
$(288,64
9) $(3,684,519)
YEAR STARTED FROM 01/07/2017
YEAR-2018
(6
MONTHS) 5100000 2550000
$
1,402,500
$
1,465,800
$
277,500
$
(340,800)
$
(288,649)
$
-
$
(629,449)
$
(4,313,968)
YEAR-2019 20400000 12240000
$
6,732,000
$
5,273,520
$
555,000
$
903,480
$
(577,298)
$
-
$
326,182
$
(3,987,786)
YEAR-2020 20400000 13260000
$
7,293,000
$
5,608,080
$
555,000
$
1,129,920
$
(577,298)
$
-
$
552,622
$
(3,435,164)
YEAR-2021 20400000 14280000
$
7,854,000
$
5,942,640
$
555,000
$
1,356,360
$
(577,298)
$
233,719
$
1,012,781
$
(2,422,383)
YEAR-2022 20400000 15300000
$
8,415,000
$
6,277,200
$
555,000
$
1,582,800
$
(577,298)
$
301,651
$
1,307,153
$
(1,115,230)
YEAR-2023 20400000 16320000
$
8,976,000
$
6,611,760
$
555,000
$
1,809,240
$
(577,298)
$
369,583
$
1,601,525
$
486,294
YEAR-2024 20400000 16830000
$
9,256,500
$
6,779,040
$
555,000
$
1,922,460
$
(577,298)
$
403,549
$
1,748,711
$
2,235,005
YEAR-2025 20400000 17340000
$
9,537,000
$
6,946,320
$
555,000
$
2,035,680
$
(577,298)
$
437,515
$
1,895,897
$
4,130,902
PAYBACK PERIOD = 5.7 YEARS