ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAP
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Years 1 to 5: Revenue, Expenses, and Net Income
31
32
YearRevenueExpensesNet Income
33
2026 $ 148,142.45 $ 40,891.99 $ 107,250.46
34
2027 $ 534,568.16 $ 386,573.77 $ 147,994.39
35
2028 $ 1,814,142.78 $ 1,286,599.58 $ 527,543.20
36
2029 $ 3,747,389.04 $ 2,066,088.66 $ 1,681,300.38
37
2030 $ 4,666,912.72 $ 3,229,626.82 $ 1,437,285.90
38
39
Total $ 10,911,155.15 $ 7,009,780.82 $ 3,901,374.33
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100