Exhibit 3 - Contract ProjectionsYear 1 Year 2 Year 3 Year 4 Year 5 Total
3,435,903 3,745,134 4,082,196 4,449,594 4,850,057 20,562,885
Year 1 Year 2 Year 3 Year 4 Year 5 Contingency Total
EMS Billing Services rate based on 4.15% of total revenue collected 142,590 155,423 169,411 184,658 201,277 42,668 896,028
Total 142,590$ 155,423$ 169,411$ 184,658$ 201,277$ 42,668$ 896,028$
EMS Billing Contract Projection
Digitech Computer LLC
Five Year Revenue Estimate
Five Year Expense Estimate