computer focused principles
abavmwcmd
Cloud_WarePROFORMAINCOMESATEMENT.xlsxSheet1
| CLOUD HARDWARE BUDGETED INCOME STATEMENT OF 12 MONTHS | ||||||||||||
| JAN | FEB | MARCH | APRIL | MAY | JUNE | JULY | AUGUST | SEPTEMBER | OCTOBER | NOVEMBER | DECEMBER | |
| INCOME(SALES) | -6.31449 | -6.412362 | -5.41236 | -5.31296 | -6.4149 | -7.312321 | -4.312632 | -3.2016 | -5.4123 | -2.414269 | -5.414221 | -4.414332 |
| COST OF GOODS SOLD | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| GROSS PROFIT | -6.31449 | -6.412362 | -5.41236 | -5.31296 | -6.4149 | -7.312321 | -4.312632 | -3.2016 | -5.4123 | -2.414269 | -5.414221 | -4.414332 |
| EXPENSES | ||||||||||||
| PREPAID EXPENSES | 1500 | 3000 | 4500 | 1500 | 1500 | 3000 | 3000 | 3000 | 1500 | 1500 | 1500 | 3000 |
| OPERATING INCOME | -1506.31449 | -3006.412362 | -4505.41236 | -1505.31296 | -1506.4149 | -3007.312321 | -3004.312632 | -3003.2016 | -1505.4123 | -1502.414269 | -1505.414221 | -3004.414332 |
| INTEREST EXPENSE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| INCOME BEFORE TAXES | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| INCOME TAX EXPENSE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| NET INCOME/LOSS | -1506.31449 | -3006.412362 | -4505.41236 | -1505.31296 | -1506.4149 | -3007.312321 | -3004.312632 | -3003.2016 | -1505.4123 | -1502.414269 | -1505.414221 | -3004.414332 |
| EPS 60000 COMMON STOCK | -0.0251052415 | -0.0501068727 | -0.075090206 | -0.0250885493 | -0.025106915 | -0.050121872 | -0.0500718772 | -0.05005336 | -0.025090205 | -0.0250402378 | -0.025090237 | -0.0500735722 |
