DIGITAL HEALTH USA
BUSINESS PLAN
Bringing the patient into his own smile design process
Nathalia Andrade Lopes da Silva
Table of Contents
Executive Summary............................................................................................................. 3
Digital Dentistry .............................................................................................................. 3
Service Offering ............................................................................................................... 3
Unique Selling Proposition ............................................................................................. 4
Financial Forecast............................................................................................................ 4
Vision Statement ............................................................................................................. 4
Mission Statement ........................................................................................................... 5
Keys to Success ................................................................................................................ 5
Company Description .......................................................................................................... 6
Company Ownership ....................................................................................................... 6
Company Location ........................................................................................................... 6
Company Digital Address ................................................................................................ 6
Management .................................................................................................................... 7
Business Model ................................................................................................................ 7
Aims and Objectives ........................................................................................................ 7
Core Values ...................................................................................................................... 8
Industry & Competitors' Analysis ....................................................................................... 9
Global Dental Services Market ........................................................................................ 9
US Dental Market Overview ............................................................................................ 9
Digital Dentistry Market................................................................................................ 10
Market Drivers ................................................................................................................ 11
Market Restraints ........................................................................................................... 11
Target Market ................................................................................................................. 11
Competitor Analysis ...................................................................................................... 12
Competitive Edge........................................................................................................... 12
SWOT Analysis .................................................................................................................. 14
Strengths ........................................................................................................................ 14
Weaknesses .................................................................................................................... 14
Opportunities ................................................................................................................. 14
Threats ........................................................................................................................... 14
Tailored Marketing Plan ................................................................................................... 15
Marketing Strategy ........................................................................................................ 15
Sales Strategy ..................................................................................................................17
Sales Forecast .................................................................................................................17
Financial Forecast ............................................................................................................. 19
1
Important Assumptions ................................................................................................ 19
Financial Outline ........................................................................................................... 19
Projected Expenses ........................................................................................................ 19
Sales Forecast ................................................................................................................ 19
Profit and Loss ............................................................................................................... 20
2
Executive Summary
Digital Health USA (DHUSA) is healthcare technology company specializing in the sale
of technology applications and software for the improvement of Dental analysis and
door-to-door visitation of professional Dentists across the USA. We are a dental
company seeking to present to the public a new face of dentistry that is more
humanistic, emotional, artistic, and relatable to further enhance the dentistry profession
and patient’s outcomes and dental procedures.
Study reveals that nowadays, having a mouth free of biological and functional problems
is not enough for many high and middle class patients. Patients now care more about
personality development through beautiful smiles that are integrated with their physical
characteristics but also in harmony with their emotional aspects.
To satisfy the growing wants and needs of the market, the modern dentist needs to go
beyond just being a good dentist. Dentists need to become Smile Designers! Our
company has designed a technology whose concept aims to help dentists solve this
current market problem with focus on improvement of the esthetic visualization of the
patient's problems and provision of insights about possible solutions.
Digital Dentistry
Digital dentistry refers to the use of dental technologies or devices that incorporate
digital or computer-controlled components to carry out dental procedures rather than
using mechanical or electrical tools. The use of digital dentistry can make carrying out
dental procedures more efficient than using mechanical tools, both for restorative as
well as diagnostic purposes.
It is also majorly used as a way to facilitate dental treatments and propose new ways to
meet rising patient demands. The concept of digital dentistry has been spreading rapidly
around the world mainly because of its simplicity and the non-requirement of any
special equipment, software or major investments.
Service Offering
At DHUSA, we specialize in the provision of modern technology for the improvement of
dental analysis, door-to-door visitation of professional dentists, smile pattern
customization, DSD apps, and other dental related technology. We employ the use of
latest visual technology to design and create different smile designs, each one with a
3
specific character. Our smile designs are created to harmonize with the
morphopsychological aspects of patients.
Unique Selling Proposition
In today’s highly competitive industry, it is vital to differentiate ourselves from every
other healthcare company and dental stations and services providers in the country. We
have created our products with a special differentiation strategy that focuses on three
major industry improvement points, namely: Better visual communication in daily
treatment planning, better integration of the interdisciplinary team, and better
interaction with the patient.
Financial Forecast
Digital Health USA’s financial projections are conservative yet very bright. We will
consciously work to sign up customers, gain momentum to generate appreciable sales,
and consciously build a good customer base with a robust marketing scheme to help
launch all our digital platforms. Our digital platforms will help give us a solid financial
footing, as it helps us in generating a vast customer base at a relatively low operating
cost, which is a pointer to positive financial growth.
Our sales revenue for year one is strategically and cautiously projected to be $71,000
and a net profit of $40,000, growing to $120,000 and $79,000 in the second year,
$200,000 and $129,000 in the third year, $300,000 and $205,000 in the fourth year,
and finally climbing to $450,000 and $303,000 in the fifth year. Our operating costs
have been carefully kept on the low to allow for more profitability and company growth.
Financial Projections-
Year 1
year 2
year 3
Revenue
Year 4
Year 5
Profit
Vision Statement
To become an industrial name in the global digital dental market.
4
Mission Statement
The DHUSA’s mission is to provide the finest dental care tailored to meet the patient’s
demanding esthetic expectations, as we attract and maintain a large user base, while
striving to continuously exceed the expectations of our customers.
Keys to Success
There are many factors that are responsible for running a successful healthcare
technology business in today’s US market. Over the years, business successes are being
associated with more than just financial figures, but some key business decisions
capable of driving business growth. DHUSA will adhere to the following keys that will be
hugely instrumental to her success:
Strict Financial Controls: We will create procedures, policies, and means to
monitor and control the direction, allocation, and usage of our financial
resources. This will be done through thorough budgeting, projection, timely
updating, and overlap and anomaly detection.
Top-notch products: We will continually promote top-notch dental technology
products that are customer-focused, and meet with all health standards. Our
products will be updated and improved continuously to ensure we serve our
customers with the best digital dental products.
Superlative Communication: We will keep our members current on all
aspects of our products and business through monthly newsletters and website
updates. We will also promote members feedback and input to ensure the
development of super business processes.
Excellent leadership and People Management: We will implement an
excellent leadership trait in every of our business processes, making every
member of the company understand their roles and importance through
transparent and exemplary leadership, which will help improve our relationship
with our customers and partners.
Excellent Services and Fine reputation: We will promote goodwill of the
company to achieve word-of-mouth advertising through consistent heartfelt
services and competitive pricing.
Excellent Marketing Program: We will constantly update our marketing
efforts to get ahead of the ever competitive market, in order to possess a fair
share of the end consumers in the dentistry business chain.
5
Company Description
DHUSA is healthcare technology company specializing in the sale of technology
applications and software for the improvement of Dental analysis and door-to-door
visitation of professional Dentists across the USA. We are a dental company seeking to
present to the public a new face of dentistry that is more humanistic, emotional, artistic,
and relatable to further enhance the dentistry profession and patient’s outcomes and
dental procedures.
Digital health USA will be a licensed, registered and insured dental technology company
that will provide all sorts of tech-related applications that will aid dentists in their
esthetic planning, patient monitoring, and improve their dental results. We will be a
company known for the creation of specific smile designs that harmonizes with the
morphopsychological aspects of the patient, as we aim to create a channel of
communication between dentists and patients to facilitate these processes.
Company Ownership
The company was founded and fully owned by Nathalia Andrade Lopes da Silva.
Company Location
Digital Health USA will start its operations in Minnesota. Our major operations and
digital platform management will be carried out at a strategic location that will help us
easily drive awareness, sales, and market comprehension in Minnesota and the United
States at large.
The business will be based in Minnesota, however, our focus is on the entire United
States’ dentistry market. Because we are a health-tech company, as we grow and expand
into the national dentistry market, we will not need to spend much on acquiring
operational bases and offices due to the nature of our business.
Company Digital Address
The company will have the following digital presence:
Website: https://digitalhealthUSA.tech
Facebook: https://
Twitter: https://
Instagram: https://
6
Management
The management team will be led by the founder, Nathalia Andrade Lopes da Silva. The
team has gained adequate market and dental experience over the years. The team leader
has developed a sound operational plan that will allow the management focus on
building sales and wide customer base rather than just early profit, which is proven to
generate higher revenue over the years.
We have an extremely high degree of confidence that the systems and controls
incorporated in our plan will yield desired results. Proven marketing techniques and
operational systems will allow the management to be proactive rather than reactive to
the conditions and obstacles associated with the starting processes of a new digital
dental company.
The management team will be supported and improved with the hiring of other staffs to
fill up important roles as the company grows. As the company grows, our operational
needs will increase, and we will meet them by hiring top-notch staffs who fit into the
company’s working philosophy into the important vacant roles. We will hire
receptionists, managers, accountants, marketers and sales reps, and collaborators.
Business Model
Revenue Model: At the early stage of the business, we will operate a single revenue
model, ensuring we sign adequate customers at competitive pricing all over the United
States. The company’s revenue and pricing model has been carefully structured to allow
us gain adequate dentists as customers that will keep our business financially afloat
while we develop other products for the market. We will charge US$400 annually every
installed app.
Customer Acquisition: Our target customers are dentists all over the United States
who interact with patients directly. Our major business model for acquiring customers is
offering our products to practicing dentists all over the US, who then introduces and
prescribe the app to their customers. We will also employ the creative use of in-app
marketing, email marketing, content marketing, Social media marketing and
advertising, and Search engine optimization.
Aims and Objectives
We have identified several objectives for the company, which are highlighted below:
Become a leading player in the digital dentistry industry in the United States.
7
Attain sustainable profitability in few years.
Improve Esthetic planning and smile design procedures for all dentists all over
the US.
Improvement of communication between specialists involved Esthetic planning
and smile design procedures.
Increment in patient participation in the designing process of their own smile
design.
Motivating and educating Americans about the benefits of dental treatment and
case acceptance.
To create a start-up organization from an already existing practice whose primary
goal is to exceed customer’s expectations
To increase the number of clients by 20% per year through superior performance
and word-of-mouth referrals.
To form a digital dentistry practice that is able to eventually survive off its own
cash flow.
Exciting return on investments for stakeholders of the company.
Core Values
Customer Satisfaction: We are in business primarily for our customers’
satisfaction. This will be further propagated with our customer relation swiftness
and friendliness.
Innovation: We are in a competition with the industries and our yesterday’s
standard daily; to keep giving customers the best experience.
Top Expertise: Hiring and retaining quality staffs in every role for efficiency
and effectiveness in pursuit of increased productivity with consideration for cost,
quality, and user satisfaction.
Speed: We understand that the business of the 21st century is speed based, and
we will function accordingly.
Attentiveness: We will be attentive to our customers and staffs to allow for
maximum growth, expansion, and service satisfaction.
8
Industry & Competitors' Analysis
The dental services market consists of sales of dental services, dental software, and
related goods by entities (organizations, sole traders and partnerships) that provide
general dentistry, oral surgeries and orthodontics and prosthodontics services. This
industry comprises establishments of licensed health practitioners having the degree of
D.M.D. – Doctor of Dental Medicine, D.D.S. – Doctor of Dental Surgery, or D.D.Sc. –
Doctor of Dental Science.
Global Dental Services Market
The global dental services market reached a value of nearly $436.2 billion in 2018,
having grown at a compound annual growth rate (CAGR) of 7.4% since 2014, and is
expected to grow at a CAGR of 9.6% to nearly $629.3 billion by 2022.
Growth in the historic period resulted from favorable government initiatives, aging
populations, and emerging markets growth. Factors that negatively affected growth in
the historic period were unqualified man power, limited coverage for dental services,
and weak wage growth in some countries.
Going forward, rising demand for cosmetic dentistry, growing dental tourism,
increasing popularity of franchise dentistry, and technological advances will drive
growth. Factors that could hinder the growth of the dental services market in the future
include increasing costs of dental procedures, rising interest rates, and stringent
government regulations.
US Dental Market Overview
The US Dentist industry market size is measured to be $137.6billion in 2020. The
market is estimated and calculated to have declined by 1.5% in 2020, though it has
grown at 1.4% per year on average between 2015 and 2020. Market study shows that the
market size of the dentist industry in the US increased faster than the economy overall.
The industry currently employs about 1.03 million people, with an average of 189,000
operational businesses.
9
US Dental Market Size
Over the last five years to 2025, operators in the Dentists industry will benefit largely
from rising levels of consumer disposable income and dental insurance coverage. As per
capita disposable income rises and unemployment is expected to begin declining,
demand for dentists is expected to surge. Procedures and visits that were delayed due to
the COVID-19 pandemic are expected to help boost demand early in the period as these
deferred services are realized.
Alongside this, continued growth in the number of adults aged 65 and older will also
drive demand and revenue growth, since individuals tend to need dental care more
frequently as they age. Continued improvements in dental care coverage under Medicaid
will also support the industry.
There are currently about 180,000 dental businesses in the country, and the number of
businesses in the Dentists industry in the US has grown 0.9% per year on average over
the last five years. Three states currently dominate the dentist market, with California,
Texas, and New York leading the chart. The Dentists industry in the US has low market
share concentration and there are no companies with more than 5% market share.
Digital Dentistry Market
Digital dentistry market is expected to gain market growth in the forecast period of
2020 to 2027. Data Bridge Market Research analyses the market to account to USD
1,101.10 million by 2027 growing at a CAGR of 9.50% in the above-mentioned forecast
period.
The digital dentistry market will be encouraged by the progressive transformation from
conventional dental artificial replacements to those generated within advanced CAD and
10
CAM techniques. As costs have diminished, the advantages of adopting certain
technology have converted more apparent growth for the market. Amidst the more
distinguished levels of capability and enhanced affordability, doctors are more tending
to fund in CAD/CAM operations and, consequently, the inevitable substances.
Patients and practitioners are also growing more trained about the advantages of
CAD/CAM, additionally strengthening market germination. The circumstance
restraining the extension of the digital dentistry market is the appearance of
comparatively low-priced products.
Market Drivers
Growing awareness about oral health
Rising prevalence of dental diseases
Growing geriatric population
Growing number of small/private dental clinics
Artificial intelligence and IoT in the Dental market
Increased healthcare technology adoption
Growing interest in personality development
Growing private health insurance coverage.
Escalating demand for cosmetic and elective dentistry.
Market Restraints
Global Covid-19 pandemic
Limited dental coverage
Competitive Pricing Pressure
High price of selective dental procedures
Target Market
We operate a multi-dimensional target market that focuses on professional dentists
(Customers) and patients (End-users). The dentistry market is highly lucrative and
profitable, because it is related to one of the basic needs of humans – sound health. We
will be primarily targeting dentists and dental clinics in Minnesota and its neighboring
states during the early years of our operation. We will start off by offering our products
to dentists in Minnesota, and strive towards extending our product offering and services
to dentists all over the country. We will be targeting professional dentists, dental
11
stations and clinics, Etiquette and personality development organizations, health
insurance payers, and luxury hospitals.
Competitor Analysis
We operate in a new and unsaturated market, and the competition in the industry is
growing with the increase in technological advancement. Having carried out in-depth
research about our major competitors, we have formulated and better-shaped our
competitive advantage focusing on our unique product offering to ensure we command
an appreciable market share.
Highlighted below is a short profile on our major competitors in the industry:
DDS GP: DDS GP is an app focused on patient education and demonstration, which
allows dentists to illustrate the effects of dental conditions such as periodontal disease,
decay, cracks, and other conditions over time. The tool currently features over 200
demonstrations and gives users the ability to draw directly on the screen with their
fingers, save the edited drawings, add images to a photo library, and even create, send,
and print individual treatment plans for their patients. It has a flat fee of $399 and it is
available on iPhone, iPod touch, and iPad and in various languages.
Lexi-Dental Complete: Lexi-Dental Complete is a resourceful dental resource with a
resource dental library which includes drug information and effects, patient resources,
laboratory and diagnostic procedure information, dental conditions, natural product
information, a dental emergency handbook, Stedman’s medical dictionary, and other
useful resources. This app can be downloaded for free on a 3-day trial. It has a flat fee of
$285 yearly and $570 for 2 years. It is available for iPhone, iPad touch, iPad, Androidpowered devices, and BlackBerry Handheld.
iRomexis: iRomexis is a full-fledged 2-D and 3-D mobile image-viewer application
built for the iPad. It’s designed to display all images created by Planmeca X-ray units,
including Planmeca ProMax 3-D and ProFace 3D photos. Images can be used for patient
education and consultation with colleagues in a convenient medium. Image resolution
quality is excellent. The application organizes and categorizes patient images very well,
and is also perfectly compatible with Romexis desktop software, allowing for imagesharing with mobile devices anywhere.
Dental Expert: Dental Expert was designed specifically to educate patients about a
dental practice — all the work that dentists do and why. When patients are better
informed about their dental health and all of the options at their disposal (without
having to engage in a lengthy consultation), they’ll be more inclined to visit the office for
routine checkups and operations, which benefits both patients and dentists alike. It only
runs on iPhone, iPod touch, and IPad.
Competitive Edge
The Digital Health USA will leverage its three major competitive advantage to earn us a
significant market share. We can create different smile designs, each one with a specific
character that is harmonized with the morphopsychological aspects of the patient. We
12
will stand out from the competition by focusing on our three major unique selling
proposition, which are:
Better visual communication in daily treatment planning
Better integration of the interdisciplinary team
Better interaction with the patient
13
SWOT Analysis
Strengths
High barriers to entry
Highly experienced owner-operator
Limited competition in the Minnesota area
Very high gross margins
Ability to sell products online
Limited startup risk
High digital presence visibility
Advanced Visual technology
User-friendly interface
Weaknesses
Limited startup cost
Limited flexibility in pricing
Opportunities
Continued expansion for online sales
Increasing adoption of healthcare technology tools by professionals
Ability to develop additional complementing and stand-alone apps
Development of proprietary products
Growing private health insurance coverage.
Rising prevalence of dental diseases.
Growing interest in personality development
Threats
Competitors can offer similar products quickly
Changes in government regulations
Effect of global pandemic
Rapid changes in dental technology
14
Tailored Marketing Plan
The marketing strategy will utilize two different methods to generate visibility and lead
conversion for the Digital Health USA’s practice. The sales strategy will be based on
enlightening customers and building partnerships to ensure they make informed
decision working with us to promote our usage growth. By educating the dentists, we are
empowering them to make the decision rationally by themselves, making them
feel comfortable with their choice and develop the desire to recommend and prescribe
for their patients.
Marketing Strategy
Our marketing strategy will be based on developing visibility among prospective
dentists, while focusing on converting them as customers. Our marketing efforts are
divided into two major phase, which includes digital marketing and traditional
marketing. Highlighted below are the following marketing strategies we will employ for
market penetration and acquisition of appreciable market share:
Social Media Marketing and Ads: We believe that the available social media
platforms are a great way to get ourselves out there and interacting with potential
customers. It can help us build a community around our product offering and improve
customer acquisition and retention. We will create highly optimized social media pages
with interactive contents. There are currently hundreds of social media groups, pages
and channels of dentists, dental clinics and stations, and dental associations, that will
serve as a good landing page for our lead generation and conversion.
Engaging and Demonstrative Videos: Study proves that 45 percent of social media
users watch an hour of videos on social media platforms per week. In other words, we
will strategically incorporate video marketing as an integral part of our digital
marketing. We will create engaging and demonstrative videos that highlights how our
products can be used, its benefits for dentists and patients, and educative video content
on oral health and smile designs.
Enhancement of Paid search Campaigns: Google's starting to introduce a new
feature called "Responsive Text Ads." These ads allow you to include up to 15 headlines
and 4 descriptions. Google rotates and matches these elements to reveal the most
relevant results to the search term. We will employ the use of paid search campaigns to
promote our products in their early stages.
15
Pursue 5-start online reviews: The importance of positive online reviews isn't new.
But reviews will become increasingly critical in 2020 and the years to come, as more and
more people rely on them to make business decisions. Research shows that 91 percent of
people read online reviews, and 84 percent trust online reviews as much as they'd trust a
personal recommendation. High online reviews will help us rank high in search engines
as against our competitors, and will also help many end-users trust and download our
applications.
Website Optimization: Beautiful website design has been a dental marketing
services staple since the beginning of the Internet. But website design is way more than
a beauty contest. We will develop good aesthetics for our website, while focusing on
mobile-responsiveness. We will ensure our visitors don’t labor through long blocks of
text, as we will provide them with needed information at a glance. We will constantly
and consistently optimize our website for customers and patient’s conversion. Our
website will be structured in a manner that takes potential customers and end-users
down a digital journey that leads them to a positive real-world experience.
Influence build-up: We will improve our E.A.T (Expertise, Authoritativeness, and
Trustworthiness) game. We will strive in the early stage of our product development and
sale to ensure we sign up professional dentists that are trustworthy and of high
reputation in the industry. We will build a network of influence that will help our
products gain professional recognition and acceptance easily.
Automated Email Campaign: Email automation will allow us to send time-or action
triggered campaigns to our potential customers. We will automate monthly newsletters
focused on education and lead conversion, as well as surveys that can help dentists in
their profession. This will help us to project our brand as a friendly entity that cares
about the dentists’ profession and business.
Excellent content marketing: We believe that content is king. We will make use of
excellent and updated content marketing strategies to promote our products and brand.
Good website contents will help demonstrate our knowledge and expertise to our
potential customers and end-users. It will help us with search engine optimization, and
lead generation and conversion. We will employ the services of a good content developer
and manager to constantly improve our content game in the dental industry.
16
Dental Association Memberships: We will join some key dental associations as
members and some as partners and sponsors. This will grant us direct access to
registered and practicing dentists in any targeted location.
Dental Event Sponsorships: We will partner with some major dental event program
planners to sponsor their programs in one way or the other to increase our brand
visibility. This will also give us room to advertise our products directly to interested
customers.
Dental Clinic Visitations: We will visit prominent dental clinics and stations from
time to advertise and inform them about our products and its benefits. We will employ
the services of a creative sales development rep and sales representatives to meet up
with reputable dental organizations and clinics to offer them our products.
Sales Strategy
Our sales strategy will be based on enlightening customers and building partnerships to
ensure they make informed decision working with us to promote our usage growth. By
educating the dentists, we are empowering them to make the decision rationally by
themselves, making them feel comfortable with their choice and develop the desire to
recommend and prescribe for their patients. This sales strategy is geared toward
turning prospective customers into long-term customers who are then quite vocal to
their patients about our top-notch product.
Sales Forecast
We have highlighted below a table and a chart showing our projected sales and revenue
generation for the next five years from our DSD apps and future innovations.
Sales
Year 1
Year 2
Year 3
Year 4
Year 5
DSD App
71,000
110,000
180,000
250,000
380,000
Future Revenue Model
0
0
20,000
50,000
70,000
TOTAL
71,000
120,000
200,000
300,000
450,000
17
Sales Forecast-
Year 1
Year 2
DSD Apps
Year 3
Year 4
Year 5
Future products
18
Financial Forecast
Important Assumptions
Our financial plan depends on some key assumptions. The key underlying assumptions
are:
Growth will be moderate, cash flows steady.
Revenue will increase steadily for the next five years as sales rate keeps
improving
Slow-growth economy, without major recession.
No unforeseen changes in the popularity of business model
Access to loan and financing sufficient to fulfil campaigns and expansion plans.
Financial Outline
The following sections outline our financial summary and projections:
Projected Expenses
Sales Forecast
Profit and Loss
Projected Expenses
We assume a slightly average gross margin than industry standards for dental
technology industry in the United States, because of our unique selling propositions and
business model. Because we're new to this business, we've adjusted the profitability into
normal range by adding a relatively large amount of additional un-itemized
expenses. That gives us a buffer for the additional unforeseen expenses that we expect
will come up. If they don't, then we'll be more profitable than projected.
Expenses
Year 1
Year 2
Year 3
Year 4
Year 5
Payroll
0
5,000
15,000
30,000
55,000
Marketing Expenses
15,000
15,000
25,000
25,000
35,000
Depreciation
0
0
0
0
0
Utilities
1,000
1,000
1,000
2,000
2,000
Travelling
12,000
15,000
20,000
20,000
30,000
Miscellaneous
3,000
5,000
10,000
18,000
25,000
Total Expenses
31,000
41,000
71,000
95,000
147,000
Sales Forecast
Highlighted below is our projected sales forecast showing a steady revenue growth over
the years:
19
Sales
Year 1
Year 2
Year 3
Year 4
Year 5
DSD App
71,000
110,000
180,000
250,000
380,000
Future Revenue Model
0
0
20,000
50,000
70,000
TOTAL
71,000
120,000
200,000
300,000
450,000
Profit and Loss
The profit and loss demonstrate modest increases in revenues over the three expected
years with adjustments for inflation.
Profit and Loss
Income
Sales
Subtotal Cash
received
Investor Relations
Total Revenue
Total cost of sales
Gross Margin
Expenses
Total General
Expenses
Office Rental
Loan Repayment
Total Expenses
Net Profit
Year 1
Year 2
Year 3
Year 4
Year 5
71,000
71,000
110,000
110,000
200,000
200,000
300,000
300,000
450,000
450,000
0
71,000
0
71,000
0
120,000
1,000
119,000
0
200,000
2,000
198,000
0
300,000
2,000
298,000
0
450,000
5,000
445,000
31,000
41,000
71,000
95,000
147,000
0
0
31,000
40,000
0
0
41,000
79,000
0
0
71,000
129,000
0
0
95,000
205,000
0
0
147,000
303,000
Profit and Loss-
Year 1
year 2
Year 3
Year4
Year 5
Profit and Loss
20