| Business Forecast: |
| Year |
2007 |
2008 |
2009 |
2010 |
| Gross Sales: |
$4,875,000 |
$31,200,000 |
$62,400,000 |
$124,800,000 |
| |
| Gross Margins: |
$4,275,000 |
$27,360,000 |
$54,720,000 |
$109,440,000 |
| |
| Operating Expenses |
|
| Plant Expenses: |
$100,000 |
$259,600 |
$258,600 |
$517,200 |
| Selling Expenses: |
$702,000 |
$2,827,000 |
$5,013,600 |
$10,027,200 |
| Occupancy Costs: |
$14,500 |
$32,400 |
$30,500 |
$61,000 |
| Administration: |
$317,700 |
$683,200 |
$731,000 |
$1,462,000 |
| |
| TOTAL: |
$1,134,300 |
$3,801,800 |
$6,033,700 |
$12,067,400 |
| |
| Operating Profit: |
$3,140,700 |
$23,558,200 |
$48,686,300 |
$97,372,600 |
| |
| EBITDA: |
$3,140,700 |
$23,550,200 |
$48,686,300 |
$97,372,600 |
|
|