Financial Year $1$: $2023`$ Year $2$: $2024$ Year $3$: $2025$ Year $4$: $2026$ Year $5$: $2025$

Bars Sold $2\mathrm{.}3$ Million $2\mathrm{.}5$ Million $2\mathrm{.}7$ Million $2\mathrm{.}9$ Million $3\mathrm{.}1$ Million

Net Sales $5,625,000$

Gross Profit $5,150,000$

Operating Profit $4,725,000$

Production Sales: $$325,000$

Distribution Sales: $$150,000$

Initial Discounts: $125,000$

Operating expenses: $425,000$

Increase by $7\%$ at $$2\mathrm{.}50$ an energy bar.

Example:Financial Elements Year $1$

$2023$ Year $2$

$2024$ Year $3$

$2025$ Year $4$

$2026$ Year $5$

$2027$

Bars Sold $2$ million $2\mathrm{.}1$ million $2\mathrm{.}3$ million $2\mathrm{.}5$ million $2\mathrm{.}6$ million

Net Sales $4,830,0005,178,6005,701,6026,100,7146,527,764$

Gross Profit $4,280,0004,628,6005,001,6025,400,7145,827,764$

Operating Profit $3,830,0004,178,6004,551,6024,950,7145,377,764$