EXPENSES Advertising Wages COGS Rant Depreciation Total Cash Flow Profit Tax {12%} Net Prot Gash FIDW 1,500 10,000 15,000 30,000 56,500 1 ,500 1 ,500 10,000 10,000 15,000 15,000 30,000 30,000 2,000 2,000 53,500 53,500 $191,500 $191,500 22,990 22,990 109,520 109,520 1 72,520 1 72,520 1 ,500 10,000 15,000 30,000 2,000 53,500 212,520 21 |5,520 1 ,500 10,000 15,000 30,000 2,000 53,500 212,520 21 |5,520