Saddle Ranch Media Inc (SRMX)

[CanItBThisEZ2Make]

UTILIZING THE Y = MX + B DERIVED FROM THE 11 COEFFICIENTS to ESTIMATE 1st Quarter Revenue

Using Y=MX + B For the 3 Years, if SRMX performs like the last 3 years

Revenue = 5137*Coefficient - 14463
Revenue = 5137*12 - 14463 = $47,181

Using Y=MX + B For the 2 Years, if SRMX performs like the last 2 years

Revenue = 9813*Coefficient - 53634
Revenue = 9813*12 - 53634 = $64,122

Using Y=MX + B For the 1 year, if SRMX performs like the last year

Revenue = 35926*Coefficient - 307578
Revenue = 35926*12 - 307578 = $123,534

GO SRMX(TCCI)$