Untitled

Sales Revenue:            Rs. [Your projected sales for Year 1]
Cost of Goods Sold (COGS): Rs. [Your projected COGS for Year 1]
Gross Profit:              Rs. [Calculated as Sales Revenue - COGS]

Operating Expenses:
   - Salaries and Wages:   Rs. [Your projected salaries and wages for Year 1]
   - Rent:                 Rs. [Your projected rent expenses for Year 1]
   - Utilities:            Rs. [Your projected utility expenses for Year 1]
   - Marketing:            Rs. [Your projected marketing expenses for Year 1]
   - Other Expenses:       Rs. [Your projected other operating expenses for Year 1]
Total Operating Expenses:  Rs. [Sum of above expenses]

Net Income:                Rs. [Calculated as Gross Profit - Total Operating Expenses]