You are on page 1of 1

JJAY SOUVENIR SHOP

Projected Sales
Y1 Y2 Y3 Y4 Y5
Sales 120000 132000 145200 159720 175692
Supplier Expense 34820 38302 42132.2 46345.42 50979.962
Salary Expenses 9600 10560 11616 12777.6 14055.36
damage 2400 2640 2904 3194.4 3513.84
Misc 1000 1100 1210 1331 1464.1
Net Income 72180 79398 87337.8 96071.58 105678.738

You might also like