85,000.00 164,000.00 Cost: 17,000.00 8,500.00 106,335.00 29,000.00 35,000.00 Gross Profit: 123,000.00 21,500 158,665.00 56,000.00 129,000.00 Expenses: Payroll - Data - Cybercafe - Company Web Domain - Company Web Hosting - 10,000.00 25,000.00 2,500.00 3,500.00 5,000.00 5,000.00 ----------- ----------- 3,500.00 5,000.00 40,000.00 25,000.00 2,500.00 3,500.00 5,000.00 20,000.00 1,000.00 3,000.00 3,500.00 5,000.00 50,000.00 1,000.00 ----------- ----------- ----------- Total expenses: 46,000.00 13,500.00 76,000.00 32,000.00 51,000.00 EBT: 77,000.00 8,000.00 82,665.00 24,000.00 78,000.00 Taxes: ----------- ----------- ----------- ----------- ----------- Net Profit: 77,000.00 8,000.00 82,665.00 24,000.00 78,000.00