Pro-Forma

<body topmargin=0 leftmargin=0 marginheight=0 marginwidth=0> <table cellpadding=0 cellspacing=0 border=0><tr> <td valign="top" height=105 BGCOLOR="#66CCCC" TEXT="#080000" bgproperties="fixed" background="12e00690ezvthe.gif"> <div> <FONT SIZE="3" COLOR="#000099" FACE="Times New Roman" ><I><B><U>Coin Laundry OWNERS CLUB</U></B></I><I><B><U> </U></B></I></FONT><I><B><U>  |  </U></B></I><I><B><U> </U></B></I><A HREF="index.htm" TARGET="_top" TITLE="Coin Laundry OWNERS CLUB"><U><I><B><U>Home</U></B></I></U></A></div> <div> <A HREF="id18.htm" TARGET="_top" TITLE="Potentail Investors"><U><I><B><U>Back</U></B></I></U></A><I><B><U>   </U></B></I><A HREF="id28.htm" TARGET="_top" TITLE="Operating Statements"><U><I><B><U>Operating Statements</U></B></I></U></A><I><B><U>   |   </U></B></I><A HREF="id19.htm" TARGET="_top" TITLE="Industry"><U><I><B><U>Industry</U></B></I></U></A><I><B><U>   |   </U></B></I><A HREF="id23.htm" TARGET="_top" TITLE="Advisor"><U><I><B><U>Advisor</U></B></I></U></A><I><B><U>   |   </U></B></I><I><B><U>Pro-Forma</U></B></I><I><B><U>   |   </U></B></I><A HREF="id29.htm" TARGET="_top" TITLE="Income"><U><I><B><U>Income</U></B></I></U></A></div> <bR> <bR> <bR> <bR> <bR> <bR> <bR> <bR> <bR> <div> </div> </td> </tr><tr> <td valign="top" height=375 BGCOLOR="#66CCCC" TEXT="#080000"> <div> Pro-Forma</div> <bR> <bR> <bR> <div> <I><B><U>Estimated income</U></B></I>   </div> <bR> <bR> <bR> <div> Est Inc                             3             4                  5               TURNS PER DAY</div> <bR> <div> 4  -18#  $1.75          21.00          28.00          35.00          Maytag frt  ld</div> <div> 10-12#  $1.50          45.00          60.00          75.00          Maytag top ld</div> <div> 5  -35#  $2.25          33.75          45.00          56.25          Wasco W-74</div> <div> 1  -50#  $3.00            9.00          12.00          15.00          Wasco W-124</div> <div> 14-Dryers .75          31.50          42.00          52.50</div> <div> Pop            .50         13.86          18.48          23.10</div> <div> MISC                        9.00          12.00          13.50</div> <div> CANDY    .50          11.34          15.12          18.90</div> <div> SOAP        .75          12.60          16.80          21.00</div> <div> 1-75#      3.50          10.50          14.00          17.50</div> <bR> <bR> <bR> <div> TOTAL DAY                  197.55                  263.40                  327.75</div> <div> TOTAL WEEK               1,382.85              1,843.80               2,294.25</div> <div> TOTAL MON                5,926.50              7,902.00               9,832.50</div> <div> TOTAL YEAR             72,105.75            96,141.00          119,628.75</div> <bR> <div> EST EXP</div> <bR> <div> LEASE     $1,000          33.33          33.33          33.33</div> <div> LOAN     $   750          25.00          25.00          25.00</div> <div> EQUIP     $     25              .83              .83              .83</div> <div> CST GDS .065%          30.42          40.56          49.73</div> <div> STATE TAX                   3.04            4.06            4.97</div> <div> INS     $   180                6.00            6.00            6.00</div> <div> ACCT     $     20              .66              .66              .66</div> <div> GARB     $     75            2.50            2.50            2.50</div> <div> SECR     $     50            1.60            1.60            1.60</div> <div> ADV     $     50            1.60            1.60            1.60</div> <div> PHONE $     40            1.33            1.33            1.33</div> <div> MISC     $     50            1.60            1.60            1.60</div> <div> UTIL  20%GROSS     39.51          52.68          65.55</div> <bR> <bR> <div> TOTAL DAY                  147.42                  171.75                  194.70</div> <div> TOTAL WEEK              1,031 .94              1,202.25                1,362.90</div> <div> TOTAL MON              4,422.60               5,152.50                5,841.00</div> <div> TOTAL YEAR            53,808.30              62,688.75             71,065.50</div> <bR> <div> NET CASH                 18,297.45              33,452.25             48,563.25</div> <bR> <bR> <DIV ALIGN="LEFT"></DIV> <div> <A HREF="id30.htm" TARGET="_top" TITLE="Terms"><U><B>Site Terms and Conditions</B></U></A></div> </td> </tr></table></body>