1. Sandro Olivieri

7. Customer Wal-Mart Supplier $2.54 $.27 $6.59 $.60 Assumption was made on suppliers’ margin

8. Excludes profits from License fees and other income $0.27 - Profit $1.12 – Payroll Expense $0.23 – Advertising Expense $0.22 – Rental Expense $0.76 – Miscellaneous Expense $.32 – Operating Expenses