You are on page 1of 1

Go Green Cleans Break-even Analysis

Break-even Estimates

Year 1 (2014-2015)
January
February
March
April
May
June
July
August
September
October
November
December
Monthly Average

$112,302
$60,743
$52,556
$52,129
$51,699
$70,252
$53,359
$54,753
$54,308
$53,860
$53,407
$54,217
$60,299

Year 2 (2015-2016)
January
February
March
April
May
June
July
August
September
October
November
December
Monthly Average

$54,088
$54,088
$54,088
$54,088
$54,088
$54,088
$54,088
$54,088
$54,088
$54,088
$54,088
$54,088
$54,088

Year 3 (2016-2017)
1st Quarter
2nd Quarter
3rd Quarter
4th Quarter
Quarterly Average

$165,916
$165,916
$165,916
$165,916
$165,916

Year 4 (2017-2018)
1st Quarter
2nd Quarter
3rd Quarter
4th Quarter
Quarterly Average

$169,699
$169,699
$169,699
$169,699
$169,699

Year 5 (2018-2019)
Annual Average

$694,474

You might also like