• Expand to 7-8 employees
• Scale to 50+ schools
• Launch community workshops
• $1.2M projected revenue
• Positive cash flow achieved
| Year | Projected Revenue | Expenses | Net Income | Jobs Created | Community Impact |
|---|---|---|---|---|---|
| 2026 | $421,000 | $380,000 | $41,000 | 3-5 | 2,700+ students served, 18 school partners |
| 2027 | $1,200,000 | $1,000,000 | $200,000 | 7-8 | 50+ schools, launch workshops |
| 2028 | $2,500,000 | $2,000,000 | $500,000 | 10+ | 100+ schools, expand programs |