The business is Taco Bell ( Mexican Fast foods).

Please make a prediction about financial with using the own data.

Years 1 through 5-PROJECTED

Basic Profit & Loss FOR the PRODUCT/SERVICE

Revenue

COGS

GM

SG & A

EBITDA

MAJOR COST REQUIREMENTS (if any)

ASSUMED MARKET SHARE/PENETRATION

IMPORTANT--TO BE ABLE TO DEVELOP FINANCIALS NEED TO HAVE GOOD DATA ON MARKET SIZE

The following data is what I concluded it.

Please give some advice about costs. There might be something costs I have to add.

Taco Bell France 5 year Projection 2018 2019 2020 2021 2022 Year Revenue Taco Bell Franchise ( $45,000] Royalty Fees 5.5 of Gross Sales $ 150,761.33292,074.52 $ 396,809.30$ 497,029.29$ 588,149.41 Total Income Costs Business Travel Trainning Fee others (Marketing and legal)$ 15,000.00$ 15,000.00 $ 15,000.00 $15,000.00$15,000.00 Total Costs $ 45,000.00$ 45,000.00$ 45,000.00 $ 45,000.00 $ 45,000.00 29$ 633,149.4:1 $ 18,000.00 $ 18,000.00$ 18,000.00$ 18,000.00$18,000.00 195,761.33 $ 337,074.52 $ 441,809.30 S542,029. 30,000.00 30,000.00 $ 30,000.00 0,000.00$30,000.00 $63,000.00$ 63,000.00$ 63,000.00$63,000.00 63,000.00 $ 132,761.33 $ 274,074.52$ 378,809.30 $ 479,029.29$ 570,149.41 $ 3 Net Profit