Year 1 Year 2 Year 3 Year 4 Year 5 Revenues 593,140.00 $ 677,185.00 $ 773,143.00 $ 882,700.00 $ 1,007,788.00 $ Direct Expenses 112,032.00 $ 127,526.00 $ 145,164.00 $ 165,243.00 $ 188,099.00 $ Gross Profit 481,108.00 $ 549,659.00 $ 627,978.00 $ 717,457.00 $ 819,688.00 $ Gross Profit (%) 81.1% 81.2% 81.2% 81.3% 81.3% Other Expenses 130,443.00 $ 131,098.00 $ 131,763.00 $ 132,437.00 $ 133,121.00 $ EBITDA 350,665.00 $ 418,560.00 $ 496,215.00 $ 585,020.00 $ 686,567.00 $ Depreciation 2,950.00 $ 2,950.00 $ 2,950.00 $ 2,950.00 $ 2,950.00 $ Amortization - $ - $ - $ - $ - $ Interest Expense - $ - $ - $ - $ - $ Net Income 274,695.00 $ 328,332.00 $ 389,679.00 $ 459,835.00 $ 540,057.00 $ Jirav.com Day & Night Exotic Cereal Bar 5-Year Financial Performance Income Tax Expense 73,020.00 $ 87,278.00 $ 103,585.00 $ 122,234.00 $ 143,559.00 $