Can B Corp (CANB)

[rolvram]

Sams unit revenue projection
daily income per unit $59


Units per month 100 150
utilization 70%
2019

Month Units Dollars per month

1 100 $123,900
2 210 $260,190
3 330 $408,870
4 460 $569,940
5 600 $743,400
6 750 $929,250
7 900 $1,115,100
8 1050 $1,300,950
9 1200 $1,486,800
10 1350 $1,672,650
11 1500 $1,858,500
12 1650 $2,044,350

2019 $12,513,900


2020

Month Units Dollars per month

13 1810 $2,242,590
14 1970 $2,440,830
15 2130 $2,639,070
16 2290 $2,837,310
17 2450 $3,035,550
18 2610 $3,233,790
19 2770 $3,432,030
20 2930 $3,630,270
21 3090 $3,828,510
22 3250 $4,026,750
23 3410 $4,224,990
24 3570 $4,423,230

2020 $39,994,920

2021 Dollars per month

25 3745 $4,640,055
26 3920 $4,856,880
27 4095 $5,073,705
28 4270 $5,290,530
29 4445 $5,507,355
30 4620 $5,724,180
31 4795 $5,941,005
32 4970 $6,157,830
33 5145 $6,374,655
34 5320 $6,591,480
35 5495 $6,808,305
36 5670 $7,025,130

2021 $69,991,110