Estimated Profit Projections

The following estimated projection is created usig Popcorner's historical data and trends where Pop
conservative estimate and serves to show a more realistic estimate of London Drug's profits across
Beans Veggie Crisps product. This in no

Year Month High Demand (25%) Promotions

2020 June Yes Yes

2020 July Yes Yes

2020 August Yes Yes

2020 September Yes No

2020 October Yes No

2020 November Yes No

2020 December No Yes

2021 January Yes No

2021 February No Yes

2021 March No No

2021 April No No

2021 May Yes No

Total
fit Projections for London Drugs 2020-202
's historical data and trends where Popcorners would forsee a high demand and when retailers may potentially
timate of London Drug's profits across all retail stores within Canada during 2020-2021 should they carry PopCo
eans Veggie Crisps product. This in no way guarantees London Drug's profits.

Effective Sales per store (Weekly) Effective Sales per store (Monthly)

498.75 1995

498.75 1995

498.75 1995

568 2272

568 2272

568 2272

399 1596

568 2272

399 1596

469 1876

469 1876

568 2272

24289
 Drugs 2020-2021
demand and when retailers may potentially have promotions. This is a
a during 2020-2021 should they carry PopCorner's Fluorish Greens and
g's profits.

LD Profits per store (Dollars CAD)LD Profits across Canada (Dollars CAD)

498.75 39900

498.75 39900

498.75 39900

568 45440

568 45440

568 45440

399 31920

568 45440

399 31920

469 37520

469 37520

568 45440

6072.25 485780
 Estimated Profit Projections
The following estimated projection is created using Popcorner's historical data and trends where Po
estimates show the potential of London Drug's profits across all retail stores within Canada if the p

Year Month High Demand (25%) Promotions

2020 June Yes Yes

2020 July Yes Yes

2020 August Yes No

2020 September Yes No

2020 October Yes No

2020 November Yes No

2020 December Yes Yes

2021 January Yes No

2021 February Yes Yes

2021 March Yes No

2021 April Yes No

2021 May Yes No

Total
fit Projections for London Drugs 2020-202
er's historical data and trends where Popcorners would forsee a high demand and when retailers may potentiall
s all retail stores within Canada if the predicted high demand lasts through 2020-2021. This in no way guarante

Effective Sales per store (Weekly) Effective Sales per store (Monthly)

498.75 1995

498.75 1995

568 2272

568 2272

568 2272

568 2272

399 1596

568 2272

568 2272

568 2272

568 2272

568 2272

26034
 Drugs 2020-2021
h demand and when retailers may potentially have promotions. These
hrough 2020-2021. This in no way guarantees London Drug's profits.

LD Profits per store (Dollars CAD)LD Profits across Canada (Dollars CAD)

498.75 39900

498.75 39900

568 45440

568 45440

568 45440

568 45440

399 31920

568 45440

568 45440

568 45440

568 45440

568 45440

6508.5 520680