Page 13 - Bhuumi investment opportunity

2020 2021 2022 2023 2024 2030

RID ES PER D A Y 1,000 5,000 10,000 50,000 100,000 1,000,000

D A Y S Start Aug 1st 365 365 365 365 365

REVENUE
Ride Share 150,000 1,825,000 3,650,000 18,250,000 36,500,000 365,000,000

T O T AL REVENUE 150,000 1,825,000 3,650,000 18,250,000 36,500,000 365,000,000

EXPENSES

Marketing 30,000 100,000 200,000 500,000 500,000 1,000,000
Rent 12,000 20,000 50,000 50,000 50,000 120,000
Insurance 65,000 200,000 200,000 200,000 300,000 300,000
Product Development 20,000 30,000 50,000 100,000 200,000 200,000

Payroll 50,000 200,000 500,000 2,000,000 3,000,000 5,000,000
Utilities + Internet 2,000 2,000 5,000 5,000 10,000 200,000
Reserve 0 20,000 20,000 100,000 100,000 1,000,000
Marketing Materials 5,000 5,000 20,000 50,000 100,000 200,000

Misc 10,000 20,000 50,000 50,000 50,000 200,000

T O T AL EXPENSES 194,000 597,000 1,095,000 3,055,000 4,310,000 8,220,000

PRO FI T (44,000) 1,228,000 2,555,000 15,195,000 32,190,000 356,780,000

Currency: US Dollar BHUUM IR id e . c om
Purpose Driven