EXPANSION DECISION BILLING BILLABLE SALARY/ INCREASE ASSUMPTIONS: HOURS MONTH TO INCOME INCOME BUDGET THREE PLAN ONE: INCOME: One Lateral Partner $0.00 $0.00 Fee Income One Lateral Associate $0.00 $0.00 Interest Income Two Associates $0.00 $0.00 Misc. Income Two Paralegals $0.00 $0.00 Two Secretaries $0.00 TOTAL INCOME One Clerical $0.00 EXPENSES: PLAN TWO: Employment Costs Two Lateral Partners $0.00 $0.00 Occupancy Costs Two Lateral Associates $0.00 $0.00 Operational Costs Three Associates $0.00 $0.00 Miscellaneous Two Paralegals $0.00 $0.00 Four Secretaries $0.00 TOTAL EXPENSES Two Clerical $0.00 NET INCOME PLAN THREE: Four Lateral Associates $0.00 $0.00 Depreciation Exp. Four Associates $0.00 $0.00 Two Paralegals $0.00 $0.00 NET TAXABLE INCOME Four Secretaries $0.00 Two Clerical $0.00 PLAN FOUR: Contracts Payable Two Lateral Associates $0.00 $0.00 Capital Expense Six Associates $0.00 $0.00 Four Paralegals $0.00 $0.00 NET CASH BEFORE DRAWS Four Secretaries $0.00 Two Clerical $0.00 Draws NET CASH FLOW