Break Even_Solutions - Income Statement Y1Q1 Revenue...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Income Statement Y1Q1 Y1Q2 Y1Q3 Y1Q4 Y1 Total Revenue Software Sales 500.00 700.00 800.00 1,000.00 3,000.00 Advertising Sales 100.00 300.00 700.00 900.00 2,000.00 Total Revenue 600.00 1,000.00 1,500.00 1,900.00 5,000.00 Operating Expenses Salaries and Wages - - - - - Rent - - - - - Utilities 600.00 600.00 600.00 600.00 2,400.00 Internet Connection 1,050.00 1,050.00 1,050.00 1,050.00 4,200.00 Maintenance 250.00 250.00 250.00 250.00 1,000.00 Office Supplies 125.00 125.00 125.00 125.00 500.00 Depreciation and Amortization 900.00 900.00 900.00 900.00 3,600.00 Total Expenses 2,925.00 2,925.00 2,925.00 2,925.00 11,700.00 Operating Income (EBIT) (2,325.00) (1,925.00) (1,425.00) (1,025.00) (6,700.00) Provision for Income Taxes 0 0 0 0 0 Net Income (2,325.00) (1,925.00) (1,425.00) (1,025.00) (6,700.00)
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Y2 Total Y3 Total Y4 Total Y5 Total 10,000.00 22,000.00 31,000.00 40,000.00 5,000.00 10,000.00 13,000.00 17,000.00 15,000.00 32,000.00 44,000.00 57,000.00 - - - - - - 8,400.00 8,400.00 2,600.00 2,800.00 3,000.00
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 7

Break Even_Solutions - Income Statement Y1Q1 Revenue...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online