ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
MayJuneJulyAugustSeptemberOctoberNovemberDescemberJanuaryFebruaryMarchApril20232024
2

Revenue

Выручка		$31 775,00$63 550,00$95 325,00$127 100,00$159 874,00$192 648,00$225 422,00$257 197,00$289 971,00$321 746,00$354 520,00$386 295,00
3

Costs

Издержки		$51 378,50$58 292,00$62 205,50$83 619,00$94 688,51$105 413,02$116 137,53$126 206,03$137 275,54$147 344,04$158 413,55$153 030,25
4

Investments

Инвестиции		$50 000$50 000$50 000
5
6
Operational income (EBITDA)

Операционный доход		-$19 603,50$5 258,00$33 119,50$43 481,00$65 185,49$87 234,98$109 284,47$130 990,97$152 695,46$174 401,96$196 106,45$233 264,75
7
8
9
10
Operational income accumulated

Операционный доход накапливаемый		-$14 345,50$18 774,00$62 255,00$127 440,49$214 675,47$323 959,94$454 950,91$607 646,37$782 048,33$978 154,78$1 211 419,53
11
12
13
ARR
14
15
16
628628
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100