| Four Year Profit Projection |
|
|
|
|
|
|
|
|
|
|
|
|
| Enter your Company Name here |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
2002 |
|
% |
|
2003 |
|
% |
|
2004 |
|
% |
|
2005 |
|
% |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sales |
$ - |
|
100.00% |
|
$ - |
|
100.00% |
|
$ - |
|
100.00% |
|
$ - |
|
100.00% |
| Cost/ Goods Sold (COGS) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Gross Profit |
$ - |
|
- |
|
$ - |
|
- |
|
$ - |
|
- |
|
$ - |
|
- |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Salary (Office & Overhead) |
$ - |
|
- |
|
$ - |
|
- |
|
$ - |
|
- |
|
$ - |
|
- |
| Payroll (taxes etc.) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Outside Services |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Supplies (off and operation) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Repairs/ Maintenance |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Advertising |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Car, Delivery and Travel |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Accounting and Legal |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Rent |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Telephone |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Utilities |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Insurance |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Taxes (real estate etc.) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Interest |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Depreciation |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Other expense (specify) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Other expense (specify) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
| Total Expenses |
$ - |
|
- |
|
$ - |
|
- |
|
$ - |
|
- |
|
$ - |
|
- |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Profit Before Tax |
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
| Income Taxes |
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
| Net Profit After Tax |
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
| Owner Draw/ Dividends |
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
| Adj. to Retained Earnings |
$ - |
|
|
|
$ - |
|
|
|
$ - |
|
|
|
$ - |
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|