th

on
m
ry
)

e
ns

ev
th
gi

on

e
ar

ee
ay

as
M

rW

rM
rD

re
ith

ec
Pe

Pe
pe

/d
(w

se
n

n
tio

io

io
t

ea

R
ni

R
ct

ct

BE

BE
ec

cr

BE
R
rU

AR
je

je

In

BE
ST
oj

AR

EM
ro

ro

CH

EM
Pe

Pr

U
of

U
sP

sP

VE
L
U

E
BR

PT
LY
AR

RI

AY

G
e

CT
s

EC
te

N
N
le

le

le
ic

O
Sales Items

AU
AP
FE

SE
Ra

JU

JU
JA
Sa

Sa

Sa
Pr

D
UNIT $0.00
Item 1 10 100 7000 28000 $28,000.00 $30,800.00 $33,880.00 $37,268.00 $40,994.80 $45,094.28 $49,603.71 $54,564.08 $60,020.49 $66,022.54 $72,624.79 $79,887.27 $598,759.95
3 40 840 3360 $3,360.00 $3,696.00 $4,065.60 $4,472.16 $4,919.38 $5,411.31 $5,952.44 $6,547.69 $7,202.46 $7,922.70 $8,714.97 $9,586.47 $71,851.19
0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Item 4 0 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00
13994 $0.00
add rows as needed $0.00
$0.00
$0.00
$0.00
$0.00
$0.00
TOTAL $31,360.00 $34,496.00 $37,945.60 $41,740.16 $45,914.18 $50,505.59 $55,556.15 $61,111.77 $67,222.95 $73,945.24 $81,339.76 $89,473.74 $670,611.14
Total Costs 13994 13994 13994 13994 13994 13994 13994 13994 13994 13994 13994 13994 13994
Total Revenue $17,366.00 $20,502.00 $23,951.60 $27,746.16 $31,920.18 $36,511.59 $41,562.15 $47,117.77 $53,228.95 $59,951.24 $67,345.76 $75,479.74 $502,683.14
$157,997.53

Rate of Increase may be based off Industry/City Growth rates from Market Analysis
Use Date to Create Display of Projection charts