This sample business plan has been made available to users of Business Plan Pro®, business planning

software published by Palo Alto Software, Inc. Names, loc ations and numbers may have been
changed, and substantial portions of the original plan text may have been omitted to preserve
confidentiality and proprietary information.

You are welcome to use this plan as a starting point to create your own, but you do not have
permission to resell, reproduce, publish, distribute or even c opy this plan as it exists here.

Requests for reprints, ac ademic use, and other dissemination of this sample plan should be emailed
to the marketing department of Palo Alto Software at marketing@paloalto.com. For product
information visit our website: www.paloalto.com or call: 1-800-229-7526.

Copyright © Palo Alto Software, Inc., 1995-2009 All rights reserved.

 Confidentiality Agreement

The undersigned reader ac knowledges that the information provided by

_________________________ in this business plan is confidential; therefore, reader agrees not to
disc lose it without the express written permission of _________________________.

It is ac knowledged by reader that information to be furnished in this business plan is in all respects
confidential in nature, other than information which is in the public domain through other means
and that any disc losure or use of same by reader, may cause serious harm or damage to
_________________________.

Upon request, this doc ument is to be immediately returned to _________________________.

___________________
Signature

___________________
Name (typed or printed)

___________________
Date

This is a business plan. It does not imply an offering of securities.

 Table of Contents

1.0 Executive Summary.............................................................................................................................1

1.1 Objectives ...................................................................................................................................2
1.2 Mission........................................................................................................................................2
1.3 Keys to Success ........................................................................................................................3
Chart: Highlights ......................................................................................................................3
2.0 Company Summary.............................................................................................................................4
2.1 Company Ownership .................................................................................................................4
2.2 Company Locations and Facilities ..........................................................................................4
Table: Past Performance .......................................................................................................5
Chart: Past Performance .......................................................................................................6
3.0 Services................................................................................................................................................6
3.1 Service Description ...................................................................................................................6
3.2 Competitive Comparison..........................................................................................................7
3.3 Fulfillment ....................................................................................................................................7
3.4 Technology..................................................................................................................................7
4.0 Market Analysis Summary..................................................................................................................8
4.1 Target Market Segment Strategy.............................................................................................8
4.1.1 Market Trends................................................................................................................9
4.1.2 Market Growth ...............................................................................................................9
4.2 Market Segmentation..............................................................................................................10
Table: Market Analysis .........................................................................................................10
Chart: Market Analysis (Pie)................................................................................................10
4.3 Competition and Buying Patterns ..........................................................................................10
4.4 Business Participants .............................................................................................................11
5.0 Marketing Strategy............................................................................................................................11
5.1 Pricing Strategy .......................................................................................................................12
5.2 Promotion Strategy..................................................................................................................12
5.3 Marketing Programs................................................................................................................12
5.4 Strategic Alliances...................................................................................................................13
5.5 Competitive Edge....................................................................................................................14
6.0 Sales Forecast ..................................................................................................................................14
Table: Sales Forecast ..........................................................................................................14
Chart: Sales Monthly.............................................................................................................15
Chart: Sales by Year.............................................................................................................15
7.0 Management Team ...........................................................................................................................15
7.1 Personnel Plan.........................................................................................................................16
Table: Personnel ...................................................................................................................16
8.0 Financial Plan ....................................................................................................................................17
8.1 Use of Funds ............................................................................................................................17
Table: Use of Funds .............................................................................................................17
8.2 Important Assumptions............................................................................................................17
Table: General Assumptions ...............................................................................................18
8.3 Break-even Analysis................................................................................................................19
Table: Break-even Analysis .................................................................................................19
Chart: Break-even Analysis .................................................................................................19
8.4 Projected Profit and Loss .......................................................................................................20
Chart: Gross Margin Yearly..................................................................................................21
Page 1
 Table of Contents
Table: Profit and Loss ..........................................................................................................22
Chart: Profit Yearly................................................................................................................23
Chart: Gross Margin Monthly ...............................................................................................23
8.5 Projected Cash Flow...............................................................................................................24
Table: Cash Flow..................................................................................................................24
Chart: Cash ...........................................................................................................................25
8.6 Projected Balance Sheet ........................................................................................................26
Table: Balance Sheet ...........................................................................................................26
8.7 Business Ratios .......................................................................................................................27
Table: Ratios .........................................................................................................................28
Table: Sales Forecast ...............................................................................................................................1
Table: Personnel ........................................................................................................................................2
Table: Profit and Loss ...............................................................................................................................3
Table: Cash Flow .......................................................................................................................................4
Table: Balance Sheet ................................................................................................................................5

Page 2
 Cellular Providers

1.0 Executive Summary

Introduction

Cellular Providers is taking advantage of an opportunity to bec ome a highly distinguished and
recognized industry leader in the cellular communications industry. It is the goal of our
company to bec ome established as the leading distributor of wireless communications services.

In order to ac hieve this goal, Cellular Providers' c ritical success fac tors will be to identify
emerging trends and integrate them into Cellular Providers' operations, respond quickly to
technology changes/be there early, provide high-quality services, continue to invest time and
money in marketing and advertising, continue to expand into specialty markets, and stay
ahead of the "technology curve."

The Company

The company was initially formed as a sole proprietorship by Jason Sanderson. Mr. Sanderson
capitalized on the growing wireless communications industry to create a niche market for its
services and ac cessories. Through its research and development, Cellular Providers has
maintained a technological lead in the marketplac e and provided the best quality care for the
consumer. Today, revenue sources include a variety of phones, and a full range of ac cessories
and services.

Cellular Providers' head office is loc ated at 654 Smith Lane, #87, Pullman, WA 23423. Cellular
Providers' leases its 1,000 square feet head office which, has adequate office space to conduct
its operations. At some point in the future, management expec ts to outgrow this office spac e.

Cellular Providers has a world class management team with direct knowledge of the industry,
extensive research experience, and unique administrative skills. Its team includes Jason
Sanderson, president; Jerry Tillman, vice president; and Joe Dunn. Together, they have a
combined total of over 10 years experience in the cellular and retail industries. In the future,
Cellular Providers expec ts to require a highly qualified CFO, HR manager, additional customer
service personnel, additional sales reps, and a public relations manager.

The Services

The company has a developed mix of services targeting both businesses and consumers. At
today's breaknec k pac e of business, companies need more ways than ever to keep in touch, and
the easier the better.

Cellular Providers' innovative product and service offerings provide the best advantages to
customers, including sleek and innovative cellular phone models, text and numeric paging, data
capability, no roaming or landline connection charges, and much more.

The Market

The ten-year outlook in the wireless communications service is excellent. The number of new
cellular subsc ribers in the United States increased dramatically from 1992 to 1998, and 1999 saw
continuation of that growth. The number of new subsc ribers exceeded 10 million, with a record
11.5 million net new subsc ribers in 1997, for a total of 55.3 million at the end of that year. By
the end of 1999 analysts had that figure reac hing 80 million. While projections differ, the
number of cellular and PCS subsc ribers in the U.S. is expec ted to have a compound average
Page 1
 Cellular Providers
growth rate (CAGR) of 12%. With the evolution of new technology, this industry is expec ted to
generate increased revenues.

There are a number of trends that are driving this growing industry. The most significant ones
are greater marketing and advertising efforts, rapidly expanding networks, and technological
advances. New services and applications such as advanced messaging, data and video
transmission, loc ation technology, and remote monitoring are in the early stages of what most
analysts predict will be a period of explosive growth.

The company plans to foc us on three target markets that will provide us with the greatest
market penetration. This includes the specialty business users, the general business users, and
the personal users. We intend to offer service pac kages that are priced appropriately for eac h
segment and will offer the services that best suit eac h segment's needs.

Cellular Providers' ongoing marketing strategy involves the company maintaining and expanding
a broad base of clients in target territories, establishing alliances with product and services
companies so that it can deliver high quality products, and invoking its own organization to
bring these together and implement total solutions for customers. The company will move from
the traditional product-foc used strategy to a total-foc us on customer ownership.

Financial Considerations

It is estimated that Cellular Providers will have strong profits based on $10 million in sales by
Year 3. Cellular Providers is currently seeking funding in the amount of $100,000 as a three-
year loan for the purpose of increasing market share, opening up additional retail loc ations, hiring
additional staff, and effectively advertising and promoting its services.

1.1 Objectives
Business Objectives

· Company growth.
· Become established as the leading distributor of wireless communications services.
· Increase number of retail outlets.

Financial Objectives

· Increase revenue

Marketing Objectives

· Increase marketing efforts.

· Expand market area.
· Expand marketing reac h.
· Brand recognition.
· Increase telemarketing efforts.

1.2 Mission
Cellular Providers is committed to continued high levels of customer service and selling cellular

Page 2
 Cellular Providers
and two way radio service through progressive retail loc ations and outside sales representatives.

Cellular Providers is striving to bec ome the nation's leading distributor of cellular service and
ac cessories. Cellular Providers' vision capitalizes on technologically superior products and
services and is designed to enhance business and personal communication.

1.3 Keys to Success

Timing is critical in business. Cellular Providers is taking advantage of an opportunity to bec ome a
highly distinguished and recognized industry leader bec ause of certain key advantages:

· The management team has a unique combination of business knowledge and experience in
this market.
· Cellular Providers has combined its expertise to offer services for every type of customer
in this credit-sensitive industry.
· Cellular Providers has established partnering relationships with leading companies in the
industry and customers.

Cellular Providers' c ritical success fac tors include funding, marketing, quality sales
professionals, good management, aggressive branding, increasing reac h, affiliating with the
right partners, being specific to the needs of businesses and the public, competitive intelligence,
appropriate use of technology, and remaining dynamic to keep pac e with evolving wireless
communications business strategies.

Page 3
 Cellular Providers

2.0 Company Summary

Cellular Providers is one of the state's leaders in the field of wireless communications services.

Cellular Providers is a distributor of AT&T and Sprint PCS services. The company was formed for
the purpose of selling and distributing wireless communications services. Over the course of its
existence, the professionals at Cellular Providers have been involved in selling cellular service and
ac cessories. Cellular Providers carries the latest in wireless technology from two of the major
wireless companies in the industry.

The company's management philosophy is based on responsibility and mutual respec t. Cellular
Providers maintains an environment and structure that encourages productivity and respect for
customers and fellow employees. Additionally, the environment encourages employees to have
fun by allowing creative independence and providing challenges that are realistic and rewarding.

2.1 Company Ownership

The legal name of the company is Cellular Providers, LLC. The company was initially formed as
a sole proprietorship by Jason Sanderson.

Cellular Providers was formed as a company committed to being on the cutting edge of wireless
communications services. Cellular Providers was capitalized with financing arranged through
first round investors in the amount of $50,000. These funds were used for ac quiring inventory,
developing equipment and a complete product and service line, and creating supportive
marketing materials.

Jason Sanderson c apitalized on the growing wireless communications industry to create a

niche market for its services and ac cessories. Through its research and development, Cellular
Providers has maintained a technological lead in the marketplac e and provided the best quality
care for the consumer. Today, revenue sources include the services, a full range of
ac cessories, and a variety of phones.

2.2 Company Locations and Facilities

Cellular Providers' leases its 1,000 square feet head office which has adequate office space to
conduct its operations. At some point in the future, management expec ts to outgrow this
office space. Additional office spac e will be sought at the appropriate time.

Page 4
 Cellular Providers

Table: Past Performance

Past Performance
1997 1998 1999
Sales $275,781 $496,406 $893,530
Gross Margin $118,586 $238,275 $464,636
Gross Margin % 43.00% 48.00% 52.00%
Operating Expenses $94,869 $154,879 $278,781
Collection Period (days) 0 0 0
Inventory Turnover 12.00 12.00 24.00

Balance Sheet
1997 1998 1999

Current Assets
Cash $150,000 $200,000 $175,000
Accounts Receivable $55,156 $99,281 $178,706
Inventory $20,000 $24,000 $34,000
Other Current Assets $3,000 $1,500 $3,000
Total Current Assets $228,156 $324,781 $390,706

Long-term Assets
Long-term Assets $20,000 $35,000 $50,000
Accumulated Depreciation $0 $0 $0
Total Long-term Assets $20,000 $35,000 $50,000

Total Assets $248,156 $359,781 $440,706

Current Liabilities
Accounts Payable $4,700 $12,067 $18,097
Current Borrowing $10,000 $0 $0
Other Current Liabilities (interest free) $0 $0 $0
Total Current Liabilities $14,700 $12,067 $18,097

Long-term Liabilities $1,800,000 $1,750,000 $1,650,000

Total Liabilities $1,814,700 $1,762,067 $1,668,097

Paid-in Capital $200,000 $75,000 $0

Retained Earnings ($1,780,261) ($1,510,682) ($1,413,246)
Earnings $13,717 $33,396 $185,855
Total Capital ($1,566,544) ($1,402,286) ($1,227,391)

Total Capital and Liabilities $248,156 $359,781 $440,706

Other Inputs
Payment Days 45 45 45
Sales on Credit $0 $0 $0
Receivables Turnover 0.00 0.00 0.00

Page 5
 Cellular Providers

3.0 Services
The company has a developed mix of services targeting both businesses and consumers. At
today's breaknec k pac e of business, companies need more ways than ever to keep in touch, and
the easier the better.

Cellular Providers' innovative product and service offerings provide the following advantages to
customers.

· A full range of sleek, modern handsets to choose from.

· Text and numeric paging.
· Data capability.
· A full range of features.
· A national network.
· No roaming or landline connection charges.
· One-second rounding after the first minute.

3.1 Service Description

Cellular Providers has created a niche market as a one- stop shop for wireless services.
Additionally, Cellular Providers has professionals with over 10 years combined experience in the
industry, sophistication, and sales and distribution channels that are successful. Our services are
formulated with ingredients known to increase the quality of communications, enhance internal
business communications, and give users the opportunity to ac cess the latest technology such
as the ability to ac cess the Internet on their handset.

Cellular Providers maintains a number of different services and ac cessories. Each of these

Page 6
 Cellular Providers
services and ac cessories can be plac ed at the growth phase on the product life cycle curve.

3.2 Competitive Comparison

Cellular Providers is well positioned as a significant player in the cellular and two-way radio
service marketplac e. There are varying degrees of competition in eac h area, ranging from a great
deal of perceived competition to the very minimal competition in satellite dishes. New technology
research and upgrades will be on the cutting edge to improve our product and service lines and
ensure that Cellular Providers remains a leader in this field. In c omparison to the other key
industry players, Cellular Providers offers a greater complement of products and services that
make it a truly one- stop shop for wireless communications services. Significant differences
include these offerings: satellite dishes, specialty markets with a direct need, services from
four different wireless service providers, and residual revenue from service lines.

3.3 Fulfillment
Cellular Providers is required to comply with various rules and regulations among a number of
loc al, state, and federal agencies. Locally, the company is required to maintain its business
license and comply with loc al regulations and city codes. From a State level, the company is
required to comply with all State laws concerning employment law, corporate law, and
consumer products regulations. From a Federal level, the company is required to comply with
additional consumer product laws, taxation, etc.

Cellular Providers' accounting policy follows generally ac cepted ac counting principals. Cellular
Providers' financials are turned over to the CPA on a quarterly basis.

Cellular Providers uses Quick Books for its ac counting software; Ac counting is system based on
the ac crual method. The fisc al year is based on year-end. Financial reporting methods include
monthly, quarterly, and annual statements. An annual audit is to be performed by the firm's
CPA firm in January.

Cellular Providers carries insurance for business liability, automobile, and medical coverage.
Additional insurance programs such as worker's compensation and key-man coverage will most
likely be consummated by the close of the second quarter of 2000.

Management has no knowledge of pending lawsuits or threat of legal ac tion directed at either
the company or its officers.

3.4 Technology
Cellular Providers' business tools may be considered to be those assets that keep the business
running smoothly. These tools include computers, software, business forms, standard
agreements, various internal proc ess standards, and other company- specific documentation.

Estimated technological changes in this section concern those changes that would most likely
affect Cellular Providers' ability to compete. As Cellular Providers' management identifies changing
technology, these changes will be studied, analyzed, and evaluated. Of those technological
changes that show significant impac t on Cellular Providers' future, funds and resources will
Page 7
 Cellular Providers
likely be committed to making adjustments to Cellular Providers' business operations. Ac tions
include expanding sales, customer service, and training in order to meet the demand of the
business community.

4.0 Market Analysis Summary

Cellular Providers continues to conduct industry analysis to stay current on the nature and
dynamics of the industry. This proc ess helps management develop insight and devise sustainable
business and marketing strategies to assure future success and avoid making dec isions based on
blind assumptions. Cellular Providers' business model was developed under two areas of
knowledge: understanding the industry, and by having worked for and observed successful
companies (and their business models) in the wireless communications services industry.

Ac cording to reports published by CNN Financial News from the Commerce Department, the U.
S. economy capped off 1999 at a furious pac e, posting its fastest quarter of growth in more
than three years, as demand at home and abroad for U.S.-made goods remained robust and
companies spent more stoc king their shelves.

Gross domestic product grew at a 6.9 percent annual rate in the fourth quarter, the Commerce
Department said, above the revised 6.5 percent increase expec ted by economists and well
ahead of the 5.8 percent pac e originally reported a month ago. It was the biggest gain since the
second quarter of 1996, and dwarfed the third-quarter expansion of 5.7 percent.

The GDP price deflator, a key inflation gauge, rose at a 2 percent annual rate, the same rate
initially recorded a month ago and in-line with economists' forecasts of a 2 percent gain. The
price deflator rang in at 1.1 percent in the third quarter. For the entire year, the U.S. economy
grew at a 4.1 percent pac e, while the GDP price deflator advanced 1.6 percent. Higher
productivity has allowed businesses to produce more without increasing expenses, keeping the
cost of the final product low.

The U.S. economy's rate of expansion during the past three years has been faster than what
Fed officials have said can be sustained without a renewed inflation threat. Fed officials have
stated at different intervals that a "comfortable" rate of growth is typically around 3 percent.
Small businesses are taking advantage of the opportunities the Internet affords.

International Data Corporation (IDC) estimates that the number of small businesses engaged in
e-commerce will increase 47.1% annually, from 400,000 at the end of 1998 to almost 2.8
million at the end of the year 2003, signaling the broad adoption of the Internet by these small
enterprises. The widespread adoption of the Internet as a purchasing vehicle has created a
wealth of opportunities for businesses that offer products and services to small businesses and
consumers. Simultaneously, it has given both small businesses and consumers a wider variety
of products from which to choose at competitive prices.

4.1 Target Market Segment Strategy

Cellular Providers sources of revenue are derived from the sale of wireless communications
services to businesses and consumers, the sale of ac cessories, and co-brands (revenue
sharing). In c omparison to other start-up companies of recent years, Cellular Providers has

Page 8
 Cellular Providers
done very well.

4.1.1 Market Trends

The most significant trends are greater marketing and advertising efforts, rapidly expanding
networks, and technological advances. New services and applications such as advanced
messaging, data and video transmission, loc ation technology, and remote monitoring are in the
early stages of what most analysts predict will be a period of explosive growth.

4.1.2 Market Growth

Current economic conditions driving Cellular Providers' industry sector include a rising GNP,
interest rates edging up gradually, communications economy that is growing, and an increasing
number of consumers with greater amounts of disposable income. The savings rate has begun
to rise as well. Warning signs of change include rising interest rates and inflation. If these begin
to rise sharply, it signals a faltering economy and can have negative effects on all business
including Cellular Providers.

The ten-year outlook in the wireless communications service is excellent. The U.S.,
Department of Commerce estimates that billions are invested eac h year for research and
development. The number of new cellular subsc ribers in the United States increased
dramatically from 1992 to 1998, and 1999 saw continuation of that growth. The number of new
subsc ribers exceeded 10 million, with a record 11.5 million net new subsc ribers in 1997, for a
total of 55.3 million at the end of that year. By the end of 1999 analysts had that figure
reac hing 80 million. One analytical firm believes that 82 percent of U.S. adults from households
with an income higher than $35,000 per year (approximately 90 million people) will be subsc ribers
by 2002. While projections differ, the number of cellular and PCS subsc ribers in the U.S. is
expec ted to have a compound average growth rate (CAGR) of 12%. With the evolution of new
technology, this industry is expec ted to generate increased revenues.

The explosive growth of the Internet, as a tool for global communications, has enabled millions of
people to interac t electronically. IDC estimates that there were 142 million Web users
worldwide at the end of 1998, and expec t this number will grow to approximately 502 million by
the end of the year 2003. Rapid ac ceptance of the Internet as a communications platform by
both businesses and consumers has created the foundation for significant growth in business-
to-business and business- to-consumer e-commerce. The cellular and PCS industries continued to
attrac t more non-business users largely as a result of a dec line in the cost of handsets and
bundled service pac kages. Additionally, it is seen as fashionable to have a handset while
driving or interac ting with others.

Page 9
 Cellular Providers

4.2 Market Segmentation

Ac cording to the Cellular Telecommunications Industry Association, industry investment grew
to $46 billion in 1997, up over 41% from 1996. Dataquest estimates that the average annual
revenue per subsc riber for PCS was $576 in 1997, with total revenue for 1997 at $1.03 billion,
over 3% of the combined total for cellular and PCS.

By 2001 there are expec ted to be about 40 million U.S. PCS subsc ribers, and total revenue for
the year of $15.9 billion, ac cording to Dataquest. Other predictions vary: Decision Resources
forecasts that PCS will ac count for only 21.8% (19.5 million) of U.S. mobile voice subsc ribers,
while cellular will ac count for the remaining 78.2% (70 million) by the end of 2001, but
estimates total revenues will reac h $31.4 billion. On average, however, it is projected that PCS
subsc ribers will ac count for 40-45% of subsc ribers and about half of total service revenues by
2002.

Table: Market Analysis

Market Analysis
2000 2001 2002 2003 2004
Potential Customers Growth CAGR
Specialty Business Users 0% 226,000 226,000 226,000 226,000 226,000 0.00%
General Business Users 0% 650,000 650,000 650,000 650,000 650,000 0.00%
Personnel Users- Washington 0% 5,987,000 5,987,000 5,987,000 5,987,000 5,987,000 0.00%
State
Total 0.00% 6,863,000 6,863,000 6,863,000 6,863,000 6,863,000 0.00%

4.3 Competition and Buying Patterns

Page 10
 Cellular Providers
Effective competitive strategies are built upon understanding what defines and determines if
another company is a competitor. Cellular Providers does not believe that all cellular and two-
way radio service firms compete with it bec ause many of these do not provide the array of
services that it provides. The number of companies selling cellular services continue to grow
and eac h c ompetes for a share of the market. This translates into escalating advertising costs
especially with larger and established companies. This trend is expec ted to continue and
intensify over the coming years.

Cellular Providers' outline for competitive strategy includes monitoring competitors for
innovative changes, devising responsive and timely strategies, contingency and implementation
plans, devising marketing strategies, compare pricing by rivals, and remain always watchful of
technology developments and innovation by service providers, and respond ac cordingly.

4.4 Business Participants

Within the U.S., there are numerous companies that provide one or more types of
communications services. Ac cording to U.S. Trade and Outlook '99, there were more than
1,500 c ellular systems operating in 750 U.S. markets. Far fewer provide the depth, breadth, and
level of expertise as that of Cellular Providers. Globally, as in the U.S, there are companies that
offer wireless communications services. Few carry the range of services as that of Cellular
Providers.

5.0 Marketing Strategy

Cellular Providers developed its sales and marketing strategy by analyzing its own internal
strengths and then analyzing current market conditions. This proc ess helped Cellular Providers
create its marketing and sales strategy to leverage its competitive advantages with a unique
marketing strategy, thus establishing it as the nation's leading wireless communications service
provider for businesses and consumers.

The company will create momentum through critical mass and brand recognition. Cellular
Providers will monitor the effectiveness of its marketing efforts in order to determine the
advertising return on investment and the commerce generated from the various channels.

Cellular Providers' ongoing marketing strategy involves the company maintaining and expanding
a broad base of clients in target territories, establishing alliances with product and services
companies so that it can deliver high-quality products, and invoking its own organization to bring
these together and implement total solutions for customers. The company will move from the
traditional product-foc used strategy to a total-foc us on customer ownership.

The overall marketing plan for Cellular Providers' service is based on the following fundamentals:

· The segment of the market(s) planned to reac h.

· Distribution channels planned to be used to reac h market segments: retail outlets, sales
representatives, and telemarketing.
· Share of the market expec ted to capture over a fixed period of time.

Our year 2000 marketing goals include the following:

· Capture 5% market share of businesses in the Idaho and Washington market areas.

Page 11
 Cellular Providers
· Capture 1% market share of consumers in the Idaho and Washington market areas.
· Develop market share for satellite dishes and equipment.
· Educate businesses and consumers about services provided.
· Substantially increase sales over 1999 levels.
· Position the company as the number one provider of solutions to wireless
communications.
· Make a major branding effort emphasizing Cellular Providers' name and array of services.
· Initiate new marketing program with a budget of $240,000.
· Create new collateral marketing materials (broc hures, radio ads, video).
· Media plac ements including magazine, TV, radio, Internet, print, and banner advertising.
· Expand product and service offerings.
· Provide sales reps with free demo systems.

5.1 Pricing Strategy

Cellular Providers' retail prices are competitive and affordable for businesses. The company has
also established a pricing and commissions structure for sales representatives and distributors.
Bulk purchasing enables the company to reduce its cost of goods sold, increase revenue, and
pass on the savings to businesses and consumers.

5.2 Promotion Strategy

Cellular Providers' overall goal is to generate additional retail traffic, increase the business and
consumer base, and create more awareness to the need for this type of service in the
marketplac e. Currently, marketing efforts have revolved around sales representatives and
telemarketing.

During 2000, Cellular Providers' marketing goals also include positioning the company for co-
branding alliances with several industry leaders. It is Cellular Providers' belief that the best way
to introduce its services to businesses as well as consumers is through aggressive telemarketing.

In addition to standard advertisement prac tices, Cellular Providers will gain c onsiderable
recognition through these additional promotional mediums:

· Press releases sent to major industry publications.

· Television advertising.
· Trade shows.
· Construction.
· Oil and gas journals.

5.3 Marketing Programs

Advertising programs include direct response advertising, public relations program, co-
marketing promotion, relationship building, direct sales efforts, telemarketing, trade shows, ads in
print media and radio and television.

Cellular Providers' marketing propositions are designed to appeal to various target audiences,
regardless of their level of sophistication. Cellular Providers will continually inform businesses
Page 12
 Cellular Providers
and consumers through press releases and media plac ements about the service benefits as
well as endorsements from other customers.

These two fac tors naturally create a curiosity from those not previously exposed to Cellular
Providers services, as well as the public sector seeking improved methods in c ellular service
deals. Overall, this is intended to encourage further investigation by businesses and consumers
and is precisely the result Cellular Providers seeks. It is believed that this strategy will draw an
abundance of curiosity from which a substantial market can be developed.

As an extra incentive for customers and potential customers to remember Cellular Providers'
name, the company plans to distribute advertising spec ialties with the company logo. This will be
an ongoing program for the company, when appropriate and where it is identified as beneficial.

The objective of incentives is to portray Cellular Providers' goals and products as an attrac tive
functionality. It is also to show customers how to use the latest in technology as it relates to
wireless communications services.

5.4 Strategic Alliances

Cellular Providers has strategic partnerships with the leading companies industry. Management
feels that these partnerships will enhance sales and help build critical mass and business
momentum. The partnering companies are given below.

· AT&T;
· Sprint PCS.

When Cellular Providers agrees to ac cept a new client, it is ac cepting a new business partner.
Plans are underway to further strengthen relationships and establish other relationships as the
need arises in the future.

Page 13
 Cellular Providers

5.5 Competitive Edge

Ac tivities contributing to company success include identifying emerging trends and integrate
them into Cellular Providers' operations, respond quickly to technology changes/be there early,
provide high-quality services, continue to invest time and money in marketing and advertising,
continue to expand into spec ialty markets, and stay ahead of the "technology curve."

Our future is highly dependent upon measuring resources we need in order to execute our
plans and be competitive. Our method includes qualitative and/or quantitative measurements
of competition and by estimating our own c ompany growth, sales, and cash flows.

Our resources are also measured in terms of people, equipment, financial, and critique to see if
the resources fit are adequate for the situation. Resources are available as needed to meet the
technology curve. In general our strengths include business management, ac counting and
finance, knowledge of the wireless communications services industry, and experience in running
successful businesses in the past.

Cellular Providers prides itself on its high-quality customer service. Although excellent customer
service is expec ted, not all provide this. Cellular Providers is available at all times for customer
orders and inquiries.

6.0 Sales Forecast

The following table and chart illustrates the projected sales forecast of Cellular Providers.

Table: Sales Forecast

Sales Forecast
2000 2001 2002
Sales
Personal User Sales $1,734,283 $4,800,000 $8,000,000
Business User Sales $419,800 $960,000 $1,920,000
Total Sales $2,154,083 $5,760,000 $9,920,000

Direct Cost of Sales 2000 2001 2002

Personal User Sales $728,399 $2,030,400 $3,400,000
Business User Sales $188,910 $406,080 $812,160
Subtotal Direct Cost of Sales $917,309 $2,436,480 $4,212,160

Page 14
 Cellular Providers

7.0 Management Team

Cellular Providers has a world class management team with direct knowledge of the industry,
extensive research experience, and unique administrative skills. Its team includes Jason
Sanderson, president; Jerry Tillman, vice president; and Joe Dunn. Together, they have a

Page 15
 Cellular Providers
combined total of over 10 years experience in the cellular and retail industries.

7.1 Personnel Plan

Future staffing needs require monthly evaluation. Fac tors determining future staffing include
growth, demand on existing resources, future capabilities needed, and budgeting. In the
future, Cellular Providers will require a highly qualified CFO, HR manager, additional customer
service personnel, additional sales reps, and a public relations manager.

Table: Personnel
Personnel Plan
2000 2001 2002
CEO $0 $150,000 $175,000
CFO $60,000 $95,000 $110,000
HR Manager $49,992 $55,000 $60,000
Regional Manager $45,000 $50,000 $55,000
Office Manager $30,000 $35,000 $40,000
Marketing Staff $69,000 $150,000 $250,000
Retail Staff #1 $54,000 $65,000 $76,000
Retail Staff #2 $34,500 $65,000 $76,000
Retail Staff #3 $18,000 $65,000 $76,000
Retail Staff #4 $0 $65,000 $76,000
Retail Staff #5 $0 $42,500 $76,000
Retail Staff #6 $0 $30,000 $76,000
Retail Staff #7 $0 $0 $32,500
Retail Staff #8 $0 $0 $20,000
Other Personnel $31,166 $84,000 $112,000
Total People 10 16 22

Total Payroll $391,658 $951,500 $1,310,500

Page 16
 Cellular Providers

8.0 Financial Plan

The following sections outline the financial plan for Cellular Providers.

8.1 Use of Funds

Cellular Providers is currently seeking funding in the amount of $100,000 for the purpose of
increasing market share, opening up additional retail loc ations, hiring additional staff, and
effectively advertising and promoting its services.

Use and distribution of proc eeds: Integrate new services, develop website, and expand into
other markets. Produce media relations pac kage(s); further build the brand name through
marketing, advertising, and promotion; and ac quire additional products. Funding proc eeds will
also be used to increase Cellular Providers' c apabilities, enhance brand name, and extend Cellular
Providers' market area. Funds will also be directed into business relations, television
advertising, press releases, print advertising, Internet advertising, and website development
and maintenance. The initial investment will be used as a "kick off" marketing budget. It is
expec ted that from this point on the company will self finance its expansion and marketing
programs.

Table: Use of Funds

Use of Funds

Use Amount
Office Furniture and Fixtures $50,000
Marketing $10,000
Inventory $20,000
Miscellaneous (Inventory Control, $20,000
Service Centers, etc.)
Total $100,000

8.2 Important Assumptions

Basic assumptions are presented in the table below.

Corporate Tax: Figure is estimated at 30% of profits.

Interest: Figure is estimated at 10% annually.

Page 17
 Cellular Providers

Table: General Assumptions

General Assumptions
2000 2001 2002
Plan Month 1 2 3
Current Interest Rate 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00%
Tax Rate 0.00% 30.00% 30.00%
Other 0 0 0

Page 18
 Cellular Providers

8.3 Break-even Analysis

The break-even analysis shows the monthly sales revenues needed to break even.

Table: Break-even Analysis

Break-even Analysis

Monthly Revenue Break-even $165,042

Assumptions:
Average Percent Variable Cost 43%
Estimated Monthly Fixed Cost $94,759

Page 19
 Cellular Providers

8.4 Projected Profit and Loss

The financial projections present the company's expec ted financial position, results of operations
and cash flow for the three years ending December 31, 2004. Ac cordingly, the forecast reflects
its judgment as of April 4, 2000, the date of this forecast, of the expec ted conditions and its
expec ted course of ac tion. There will usually be differences between forecasted and ac tual
results, bec ause events and circumstances frequently do not oc cur as expec ted, and those
differences may be material.

Financial projections are based on sales volume at the levels described in the revenue section
and presents, to the best of management's knowledge and belief, the company's expec ted
assets, liabilities, capital, revenues, and expenses. Further, the projections reflect management's
judgement of the expec ted conditions and its expec ted course of ac tion given the hypothetical
assumptions.

Revenues are derived from sales of wireless communications services, products, and
ac cessories to businesses and consumers.

Annual Growth: We expec t growth to increase by 200% per year on the basis that the
company will be stepping up marketing and sales efforts, as well as initiating new partnerships
and alliances that will foster growth and extensions of our existing markets. These strategies
are aimed to build momentum and critical mass within the company and its overall sales results.

Cost of Goods: Cellular Providers expec ts that its products will bear a reasonably high
markup, which translates to a relatively low cost of goods. Our cost of goods includes
consideration cost of products, shipping charges (which may be passed along to the
consumer), and sales commissions.

Marketing/Promotion: We group advertising, promotions, and retail outlet marketing under this
category.

Retail Outlets: We estimate that eac h retail loc ation will cost $30,000 to set up and we
anticipate opening up 10 new stores.

Other: We estimate that we may need additional funds for other promotions and this is set aside
in a special fund.

Rent: It is assumed that rent will be an average $1,500 per month per store.

Repairs and Maintenance: This is an estimated figure which is expec ted to grow with the
setup of service centers.

Salary: Figures are estimated based on the national average for similar positions. They assume
however, the hiring of a store manager, a regional manager, a CFO, an HR manager, and
ac quiring the services of a marketing company.

Utilities: Figures are estimated. Management estimates that utilities will be at $800 per month
per store.

Page 20
Cellular Providers

Page 21
 Cellular Providers

Table: Profit and Loss

Pro Forma Profit and Loss
2000 2001 2002
Sales $2,154,083 $5,760,000 $9,920,000
Direct Cost of Sales $917,309 $2,436,480 $4,212,160
Other $0 $0 $0
Total Cost of Sales $917,309 $2,436,480 $4,212,160

Gross Margin $1,236,774 $3,323,520 $5,707,840

Gross Margin % 57.42% 57.70% 57.54%

Expenses
Payroll $391,658 $951,500 $1,310,500
Marketing/Promotion $473,712 $917,200 $1,476,200
Depreciation $4,992 $5,000 $5,000
Store Set Up Costs $90,000 $60,000 $90,000
Repairs and Maintenance $6,000 $6,000 $6,000
Utilities $22,400 $57,600 $76,800
Insurance $21,600 $50,000 $66,000
Rent $42,000 $78,000 $134,000
Payroll Taxes $58,749 $142,725 $196,575
Legal/Consultants $6,000 $6,000 $6,000
Inventory Control systems $20,000 $0 $0

Total Operating Expenses $1,137,111 $2,274,025 $3,367,075

Profit Before Interest and Taxes $99,663 $1,049,495 $2,340,765

EBITDA $104,655 $1,054,495 $2,345,765
Interest Expense $166,180 $142,460 $99,140
Taxes Incurred $0 $272,111 $672,488

Net Profit ($66,517) $634,925 $1,569,138

Net Profit/Sales -3.09% 11.02% 15.82%

Page 22
Cellular Providers

Page 23
 Cellular Providers

8.5 Projected Cash Flow

The following table and chart shows the projected cash flow of Cellular Providers.

Table: Cash Flow

Pro Forma Cash Flow
2000 2001 2002
Cash Received

Cash from Operations

Cash Sales $1,550,940 $4,147,200 $7,142,400
Cash from Receivables $658,468 $1,406,261 $2,539,325
Subtotal Cash from Operations $2,209,408 $5,553,461 $9,681,725

Additional Cash Received

Sales Tax, VAT, HST/GST Received $0 $0 $0
New Current Borrowing $100,000 $0 $0
New Other Liabilities (interest-free) $0 $0 $0
New Long-term Liabilities $0 $0 $0
Sales of Other Current Assets $0 $0 $0
Sales of Long-term Assets $0 $0 $0
New Investment Received $0 $0 $0
Subtotal Cash Received $2,309,408 $5,553,461 $9,681,725

Expenditures 2000 2001 2002

Expenditures from Operations

Cash Spending $391,658 $951,500 $1,310,500
Bill Payments $1,702,342 $4,215,061 $7,014,849
Subtotal Spent on Operations $2,094,000 $5,166,561 $8,325,349

Additional Cash Spent

Sales Tax, VAT, HST/GST Paid Out $0 $0 $0
Principal Repayment of Current Borrowing $33,600 $33,600 $32,800
Other Liabilities Principal Repayment $0 $0 $0
Long-term Liabilities Principal Repayment $125,000 $300,000 $500,000
Purchase Other Current Assets $37,000 $50,000 $100,000
Purchase Long-term Assets $0 $0 $0
Dividends $0 $0 $0
Subtotal Cash Spent $2,289,600 $5,550,161 $8,958,149

Net Cash Flow $19,808 $3,300 $723,575

Cash Balance $194,808 $198,108 $921,683

Page 24
Cellular Providers

Page 25
 Cellular Providers

8.6 Projected Balance Sheet

The following table is the projected balance sheet.

Table: Balance Sheet

Pro Forma Balance Sheet
2000 2001 2002
Assets

Current Assets
Cash $194,808 $198,108 $921,683
Accounts Receivable $123,381 $329,920 $568,195
Inventory $112,462 $298,712 $516,410
Other Current Assets $40,000 $90,000 $190,000
Total Current Assets $470,651 $916,739 $2,196,288

Long-term Assets
Long-term Assets $50,000 $50,000 $50,000
Accumulated Depreciation $4,992 $9,992 $14,992
Total Long-term Assets $45,008 $40,008 $35,008
Total Assets $515,659 $956,747 $2,231,296

Liabilities and Capital 2000 2001 2002

Current Liabilities
Accounts Payable $218,167 $357,931 $596,142
Current Borrowing $66,400 $32,800 $0
Other Current Liabilities $0 $0 $0
Subtotal Current Liabilities $284,567 $390,731 $596,142

Long-term Liabilities $1,525,000 $1,225,000 $725,000

Total Liabilities $1,809,567 $1,615,731 $1,321,142

Paid-in Capital $0 $0 $0
Retained Earnings ($1,227,391) ($1,293,908) ($658,983)
Earnings ($66,517) $634,925 $1,569,138
Total Capital ($1,293,908) ($658,983) $910,154
Total Liabilities and Capital $515,659 $956,747 $2,231,296

Net Worth ($1,293,908) ($658,983) $910,154

Page 26
 Cellular Providers

8.7 Business Ratios

Cellular Providers is a company that is seeking to grow rapidly in order to seize market share in
a dynamic industry. As the company is, on average, in the high growth phase of the product
life cycle for its telecommunications products, the company is experiencing higher leverage of its
assets and a lower ROA than the industry standard.

Page 27
 Cellular Providers

Table: Ratios
Ratio Analysis
2000 2001 2002 Industry Profile
Sales Growth 141.08% 167.40% 72.22% 4.80%

Percent of Total Assets

Accounts Receivable 23.93% 34.48% 25.46% 14.30%
Inventory 21.81% 31.22% 23.14% 2.50%
Other Current Assets 7.76% 9.41% 8.52% 46.50%
Total Current Assets 91.27% 95.82% 98.43% 63.30%
Long-term Assets 8.73% 4.18% 1.57% 36.70%
Total Assets 100.00% 100.00% 100.00% 100.00%

Current Liabilities 55.19% 40.84% 26.72% 43.60%

Long-term Liabilities 295.74% 128.04% 32.49% 26.30%
Total Liabilities 350.92% 168.88% 59.21% 69.90%
Net Worth -250.92% -68.88% 40.79% 30.10%

Percent of Sales
Sales 100.00% 100.00% 100.00% 100.00%
Gross Margin 57.42% 57.70% 57.54% 57.80%
Selling, General & Administrative Expenses 58.41% 45.60% 40.45% 35.50%
Advertising Expenses 10.00% 10.00% 10.00% 1.00%
Profit Before Interest and Taxes 4.63% 18.22% 23.60% 1.90%

Main Ratios
Current 1.65 2.35 3.68 1.17
Quick 1.26 1.58 2.82 0.95
Total Debt to Total Assets 350.92% 168.88% 59.21% 69.90%
Pre-tax Return on Net Worth 5.14% -137.64% 246.29% 4.20%
Pre-tax Return on Assets -12.90% 94.80% 100.46% 14.00%

Additional Ratios 2000 2001 2002

Net Profit Margin -3.09% 11.02% 15.82% n.a
Return on Equity 0.00% 0.00% 172.40% n.a

Activity Ratios
Accounts Receivable Turnover 4.89 4.89 4.89 n.a
Collection Days 61 51 59 n.a
Inventory Turnover 10.91 11.85 10.34 n.a
Accounts Payable Turnover 8.72 12.17 12.17 n.a
Payment Days 27 24 24 n.a
Total Asset Turnover 4.18 6.02 4.45 n.a

Debt Ratios
Debt to Net Worth 0.00 0.00 1.45 n.a
Current Liab. to Liab. 0.16 0.24 0.45 n.a

Liquidity Ratios
Net Working Capital $186,084 $526,009 $1,600,146 n.a
Interest Coverage 0.60 7.37 23.61 n.a

Additional Ratios
Assets to Sales 0.24 0.17 0.22 n.a
Current Debt/Total Assets 55% 41% 27% n.a
Acid Test 0.83 0.74 1.86 n.a
Sales/Net Worth 0.00 0.00 10.90 n.a

Page 28
 Cellular Providers
Dividend Payout 0.00 0.00 0.00 n.a

Page 29
 Appendix
Table: Sales Forecast

Sales Forecast
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales
Personal User Sales 0% $109,615 $123,643 $139,600 $139,600 $139,600 $139,600 $139,600 $139,600 $139,600 $139,600 $174,712 $209,513
Business User Sales 0% $35,650 $35,650 $35,650 $35,650 $35,650 $35,650 $35,650 $35,650 $35,650 $35,650 $31,650 $31,650
Total Sales $145,265 $159,293 $175,250 $175,250 $175,250 $175,250 $175,250 $175,250 $175,250 $175,250 $206,362 $241,163

Direct Cost of Sales Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Personal User Sales $46,038 $51,930 $58,632 $58,632 $58,632 $58,632 $58,632 $58,632 $58,632 $58,632 $73,379 $87,995
Business User Sales $16,043 $16,043 $16,043 $16,043 $16,043 $16,043 $16,043 $16,043 $16,043 $16,043 $14,243 $14,243
Subtotal Direct Cost of Sales $62,081 $67,973 $74,675 $74,675 $74,675 $74,675 $74,675 $74,675 $74,675 $74,675 $87,622 $102,238

Page 1
 Appendix
Table: Personnel

Personnel Plan
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
CEO 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CFO 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
HR Manager 0% $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166 $4,166
Regional Manager 0% $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750 $3,750
Office Manager 0% $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Marketing Staff 0% $4,000 $4,000 $4,000 $4,000 $4,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000 $7,000
Retail Staff #1 0% $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500
Retail Staff #2 0% $0 $0 $0 $2,500 $2,500 $2,500 $4,500 $4,500 $4,500 $4,500 $4,500 $4,500
Retail Staff #3 0% $0 $0 $0 $0 $0 $0 $0 $0 $4,500 $4,500 $4,500 $4,500
Retail Staff #4 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retail Staff #5 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retail Staff #6 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retail Staff #7 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retail Staff #8 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Personnel 0% $1,167 $1,167 $1,167 $2,333 $2,333 $2,333 $2,333 $2,333 $4,000 $4,000 $4,000 $4,000
Total People 6 6 6 8 8 8 8 8 10 10 10 10

Total Payroll $25,083 $25,083 $25,083 $28,749 $28,749 $31,749 $33,749 $33,749 $39,916 $39,916 $39,916 $39,916

Page 2
 Appendix
Table: Profit and Loss

Pro Forma Profit and Loss

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Sales $145,265 $159,293 $175,250 $175,250 $175,250 $175,250 $175,250 $175,250 $175,250 $175,250 $206,362 $241,163
Direct Cost of Sales $62,081 $67,973 $74,675 $74,675 $74,675 $74,675 $74,675 $74,675 $74,675 $74,675 $87,622 $102,238
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $62,081 $67,973 $74,675 $74,675 $74,675 $74,675 $74,675 $74,675 $74,675 $74,675 $87,622 $102,238

Gross Margin $83,184 $91,320 $100,576 $100,576 $100,576 $100,576 $100,576 $100,576 $100,576 $100,576 $118,740 $138,925
Gross Margin % 57.26% 57.33% 57.39% 57.39% 57.39% 57.39% 57.39% 57.39% 57.39% 57.39% 57.54% 57.61%

Expenses
Payroll $25,083 $25,083 $25,083 $28,749 $28,749 $31,749 $33,749 $33,749 $39,916 $39,916 $39,916 $39,916
Marketing/Promotion $33,340 $31,444 $33,838 $37,838 $45,838 $37,838 $37,838 $37,838 $37,838 $37,838 $42,504 $59,724
Depreciation $416 $416 $416 $416 $416 $416 $416 $416 $416 $416 $416 $416
Store Set Up Costs $0 $0 $15,000 $15,000 $0 $0 $0 $15,000 $15,000 $0 $15,000 $15,000
Repairs and Maintenance $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Utilities $800 $800 $1,600 $1,600 $1,600 $1,600 $1,600 $2,400 $2,400 $2,400 $2,400 $3,200
Insurance $800 $800 $800 $1,600 $1,600 $1,600 $1,600 $2,400 $2,400 $2,400 $2,400 $3,200
Rent $1,500 $1,500 $3,000 $3,000 $3,000 $3,000 $3,000 $4,500 $4,500 $4,500 $4,500 $6,000
Payroll Taxes 15% $3,762 $3,762 $3,762 $4,312 $4,312 $4,762 $5,062 $5,062 $5,987 $5,987 $5,987 $5,987
Legal/Consultants 15% $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Inventory Control systems $0 $0 $20,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Total Operating Expenses $66,701 $64,805 $104,499 $93,515 $86,515 $81,965 $84,265 $102,365 $109,457 $94,457 $114,124 $134,444

Profit Before Interest and Taxes $16,483 $26,515 ($3,923) $7,061 $14,061 $18,611 $16,311 ($1,789) ($8,881) $6,119 $4,617 $4,481
EBITDA $16,899 $26,931 ($3,507) $7,477 $14,477 $19,027 $16,727 ($1,373) ($8,465) $6,535 $5,033 $4,897
Interest Expense $14,435 $14,328 $14,222 $14,115 $14,008 $13,902 $13,795 $13,688 $13,582 $13,475 $13,368 $13,262
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Net Profit $2,048 $12,187 ($18,145) ($7,054) $52 $4,709 $2,516 ($15,478) ($22,463) ($7,356) ($8,752) ($8,780)
Net Profit/Sales 1.41% 7.65% -10.35% -4.03% 0.03% 2.69% 1.44% -8.83% -12.82% -4.20% -4.24% -3.64%

Page 3
 Appendix
Table: Cash Flow

Pro Forma Cash Flow

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Cash Received

Cash from Operations

Cash Sales $104,591 $114,691 $126,180 $126,180 $126,180 $126,180 $126,180 $126,180 $126,180 $126,180 $148,581 $173,637
Cash from Receivables $89,353 $90,709 $40,805 $44,751 $49,070 $49,070 $49,070 $49,070 $49,070 $49,070 $49,070 $49,360
Subtotal Cash from Operations $193,944 $205,400 $166,985 $170,931 $175,250 $175,250 $175,250 $175,250 $175,250 $175,250 $197,651 $222,998

Additional Cash Received

Sales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Current Borrowing $100,000 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $293,944 $205,400 $166,985 $170,931 $175,250 $175,250 $175,250 $175,250 $175,250 $175,250 $197,651 $222,998

Expenditures Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

Expenditures from Operations

Cash Spending $25,083 $25,083 $25,083 $28,749 $28,749 $31,749 $33,749 $33,749 $39,916 $39,916 $39,916 $39,916
Bill Payments $23,164 $151,210 $129,661 $174,531 $152,902 $145,777 $138,382 $139,169 $156,590 $156,878 $143,833 $190,246
Subtotal Spent on Operations $48,247 $176,293 $154,744 $203,280 $181,651 $177,526 $172,131 $172,918 $196,506 $196,794 $183,749 $230,162

Additional Cash Spent

Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal Repayment of Current Borrowing $2,800 $2,800 $2,800 $2,800 $2,800 $2,800 $2,800 $2,800 $2,800 $2,800 $2,800 $2,800
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $15,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000
Purchase Other Current Assets $5,000 $0 $12,000 $0 $0 $0 $0 $0 $0 $0 $20,000 $0
Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $71,047 $189,093 $179,544 $216,080 $194,451 $190,326 $184,931 $185,718 $209,306 $209,594 $216,549 $242,962

Net Cash Flow $222,897 $16,307 ($12,559) ($45,149) ($19,201) ($15,076) ($9,681) ($10,468) ($34,056) ($34,344) ($18,898) ($19,964)
Cash Balance $397,897 $414,204 $401,645 $356,497 $337,295 $322,219 $312,537 $302,069 $268,013 $233,670 $214,772 $194,808

Page 4
 Appendix
Table: Balance Sheet

Pro Forma Balance Sheet

Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Assets Starting Balances

Current Assets
Cash $175,000 $397,897 $414,204 $401,645 $356,497 $337,295 $322,219 $312,537 $302,069 $268,013 $233,670 $214,772 $194,808
Accounts Receivable $178,706 $130,027 $83,920 $92,185 $96,504 $96,504 $96,504 $96,504 $96,504 $96,504 $96,504 $105,216 $123,381
Inventory $34,000 $68,289 $74,770 $82,142 $82,142 $82,142 $82,142 $82,142 $82,142 $82,142 $82,142 $96,384 $112,462
Other Current Assets $3,000 $8,000 $8,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $40,000 $40,000
Total Current Assets $390,706 $604,213 $580,894 $595,973 $555,143 $535,942 $520,865 $511,184 $500,716 $466,660 $432,316 $456,371 $470,651

Long-term Assets
Long-term Assets $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000
Accumulated Depreciation $0 $416 $832 $1,248 $1,664 $2,080 $2,496 $2,912 $3,328 $3,744 $4,160 $4,576 $4,992
Total Long-term Assets $50,000 $49,584 $49,168 $48,752 $48,336 $47,920 $47,504 $47,088 $46,672 $46,256 $45,840 $45,424 $45,008
Total Assets $440,706 $653,797 $630,062 $644,725 $603,479 $583,862 $568,369 $558,272 $547,388 $512,916 $478,156 $501,795 $515,659

Liabilities and Capital Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

Current Liabilities
Accounts Payable $18,097 $146,940 $123,819 $169,426 $148,035 $141,165 $133,763 $133,950 $151,344 $152,135 $137,532 $182,723 $218,167
Current Borrowing $0 $97,200 $94,400 $91,600 $88,800 $86,000 $83,200 $80,400 $77,600 $74,800 $72,000 $69,200 $66,400
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $18,097 $244,140 $218,219 $261,026 $236,835 $227,165 $216,963 $214,350 $228,944 $226,935 $209,532 $251,923 $284,567

Long-term Liabilities $1,650,000 $1,635,000 $1,625,000 $1,615,000 $1,605,000 $1,595,000 $1,585,000 $1,575,000 $1,565,000 $1,555,000 $1,545,000 $1,535,000 $1,525,000
Total Liabilities $1,668,097 $1,879,140 $1,843,219 $1,876,026 $1,841,835 $1,822,165 $1,801,963 $1,789,350 $1,793,944 $1,781,935 $1,754,532 $1,786,923 $1,809,567

Paid-in Capital $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Retained Earnings ($1,413,246) ($1,227,391) ($1,227,391) ($1,227,391) ($1,227,391) ($1,227,391) ($1,227,391) ($1,227,391) ($1,227,391) ($1,227,391) ($1,227,391) ($1,227,391) ($1,227,391)
Earnings $185,855 $2,048 $14,235 ($3,910) ($10,965) ($10,912) ($6,203) ($3,688) ($19,165) ($41,629) ($48,985) ($57,737) ($66,517)
Total Capital ($1,227,391) ($1,225,343) ($1,213,156) ($1,231,301) ($1,238,356) ($1,238,303) ($1,233,594) ($1,231,079) ($1,246,556) ($1,269,019) ($1,276,376) ($1,285,127) ($1,293,908)
Total Liabilities and Capital $440,706 $653,797 $630,062 $644,725 $603,479 $583,862 $568,369 $558,272 $547,388 $512,916 $478,156 $501,795 $515,659

Net Worth ($1,227,391) ($1,225,343) ($1,213,156) ($1,231,301) ($1,238,356) ($1,238,303) ($1,233,594) ($1,231,079) ($1,246,556) ($1,269,019) ($1,276,376) ($1,285,127) ($1,293,908)

Page 5