Exhibit 24:CAISA Fashion Show Sponsorship
Exhibit 25:Investment
Exhibit 26:Income Statement
Investments
Initial Glasses Cases Initial Business Cards Initial Packaging Boxes Initial Tissue Paper Initial Microfiber Cloths Initial Freight, Duty, Taxes Equity
Income Statement REVENUE Online Sales Wholesale Revenue CAISA Fashion Show Vendor Booth Sales Total Revenue COST OF GOODS SOLD Beginning Inventory Add: Purchases Less: Ending Inventory Cost of Goods Sold
HIGH $ $ $ $ $ $
$
1,335 130 481 572 390 2,370 LOW $ $ $ $ $ $
5,278 $
Gross Profit EXPENSES PayPal Merchant Account Domain Promotions PayPal Transaction Fees Total Expenses
Year 1 HIGH $
24,000 $ 16,875 1,400 42,275 5,278 5,679 1,971 8,986
19,200 $ 13,125 294 32,619 4,139 4,295 1,867 6,567
Year 3 HIGH
LOW 28,800 $ 18,056 2,250 49,106 1,971 8,284 2,170 8,085
21,120 $ 14,044 750 35,914 1,867 6,187 2,519 5,534
LOW 36,000 $ 19,501 2,350 57,851
24,288 14,886 800 39,974
2,170 9,550 1,892 9,828
2,519 6,659 3,089 6,090
$
33,289 $
26,052 $
41,021 $
30,380 $
48,023 $
33,885
$
420 $ 42 3,566 840 4,868
420 $ 42 3,566 672 4,700
420 $ 83 3,944 1,008 5,455
420 $ 83 3,944 739 5,186
420 $ 83 4,390 1,260 6,153
420 83 4,390 758 5,651
Net Income before Taxes Income Taxes NET INCOME
Year 2 HIGH
LOW
$
28,421 4,263
21,352 3,203
35,566 5,335
25,194 3,779
41,870 6,281
28,234 4,235
24,158 $
18,149 $
30,231 $
21,415 $
35,590 $
23,999
1,068 100 370 440 300 1,861
4,139
Innovation:Thinking inside the box
Page 41