Line Items Year $1$ Year $2$ Year $3$ Year $4$ Year $5$

Net Sales $$150,000\mathrm{.}00$ $$140,000\mathrm{.}00$ $$160,000\mathrm{.}00$ $$130,000\mathrm{.}00$ $$170,000\mathrm{.}00$

Less: Cost of Goods Sold $($$$80,000\mathrm{.}00)($$$75,500\mathrm{.}00)($$$90,500\mathrm{.}00)($$$70,000\mathrm{.}00)($$$75,000\mathrm{.}00)$

Gross Margin $$0\mathrm{.}00$ $$0\mathrm{.}00$ $$0\mathrm{.}00$ $$0\mathrm{.}00$ $$0\mathrm{.}00$

Less: Operating Expenses $($$$40,000\mathrm{.}00)($$$45,000\mathrm{.}00)($$$41,500\mathrm{.}00)($$$37,500\mathrm{.}00)($$$55,000\mathrm{.}00)$

Less: Taxes $($$$12,000\mathrm{.}00)($$$10,400\mathrm{.}00)($$$11,000\mathrm{.}00)($$$10,500\mathrm{.}00)($$$15,000\mathrm{.}00)$

Net Income $$0\mathrm{.}00$ $$0\mathrm{.}00$ $$0\mathrm{.}00$ $$0\mathrm{.}00$ $$0\mathrm{.}00$