Expenses

Expenses	2026	2027	2028
Cost of Goods Sold	$196,098	$356,090	$359,667
Solar&Wind Station Replacement	$13,350	$40,318	$40,723
Electric Battery Replacement	$87,719	$151,571	$153,093
Crypto Miners Replacement	$95,029	$164,202	$165,851
Operating Expenses	$172,396	$1,738,990	$8,472,331
Operational cycle 10% of Rev.	$86,198	$869,495	$4,236,166
Marketing & Recruiting 10% of Rev	$86,198	$869,495	$4,236,166
Capital Expenses	$6,250,000
Electric Vehicle Fleet Purchase	$2,500,000
Solar&Wind Energy Station	$1,000,000
Cryptocurrency Mining Farm	$1,250,000
Land plot purchase	$1,000,000
AI software development	$250,000
Sales & Marketing&Pr opening	$250,000
Personnel Expenses	$904,136	$913,219	$922,394
Team Management	$904,136	$913,219	$922,394
Total Expenses	$7,522,631	$3,008,299	$9,754,392