No.

Of Clients 15 20 30 40

Billboards 3 4 6 8
Annuity Factor 1 1.1 1.21 1.331
50

10
1.4641
 Year 1 2 3
No. Of Clients 15 20 30
Charge Per 250,000 275,000 302,500
Client/ Month
Billboards 3 4 6
Anuual Sales 11,250,000 22,000,000 54,450,000
 4 5
40 50

332,750 366,025

8 10
106,480,000 183,012,500
Year 1 2 3 4
Labour 180,000 240,000 360,000 480,000
Site Rentals 3,600,000 4,800,000 7,200,000 9,600,000
Electricity 108,000 144,000 120,000 120,000

Flexible Printing 607,500 1,080,000 2,430,000 4,320,000

Maintenance 100,000 110,000 120,000 130,000

Director Salaries 3,600,000 3,600,000 3,600,000 3,600,000
Admin Expenses

Total 8,195,500 9,974,000 13,830,000 18,250,000

5
600,000
12,000,000
120,000

6,750,000
140,000
3,600,000

23,210,000