Particulars Year 1 Year 2 Year 3 Year 4

Sales 7761000 9054350 10004500 11391240

Add: Closing Stock of Finished Goods 25870 27850 29950 30500
Less: Opening Stock of Finished Goods - 25870 27850 29950
Gross Profit 7786870 9056330 10006600 11391790
Less: Expenses 6699342 7676556 8642311 9512705
Profit before Deperciation, Interest and Taxes 1087528 1379774 1364289 1879085
Less: Depreciation 618725 469468 471543 365202
Profit before Interest and Taxes 468803 910306 892746 1513883
Less: Interest 342000 273600 205200 136800
Profit before Taxes 126803 636706 687546 1377083
Less: Tax 38041 191012 206264 413125
Profit after Taxes 88762 445694 481282 963958
 Year 5
11904370
32950
30500
11906820
9987073
1919147
292667
1627080
68400
1558680
467604
1091076