calculate Break-Even Analysis and 3-Yrs. Profits Projection

this is a new application from this picture I want to calculate the 3 years profit projection and calculate also the break even analysis

1st year 2nd year 3rd year Total 60,000 60,000 60,000 56,000 180,000 168,000 56,000 56,000 15,000 15,000 www 1) Project Management Project Manager Project Team Members 2) Designer Department Design Team Member 3) Programmer department Programmer 4 Computer security department Computer Securiter 5) Testing Total 20,000 20,000 way 36,000 36,000 w 36,000 8.000 195,000 w 108,000 cry 8000 499,000 w 152,000 152,000 "Number are rounded, So some totals appear to be off 1st year 2nd year 3rd year Total 1) Project Management Project Manager . 60,000 | . 60,000 60,000 . 180,000 . 168,000 . 56,000 56,000 . 56,000 Project Team Members 2) Designer Department Design Team Member . 15,000 | . 15,000 3) Programmer department Programmer . 20,000 | . 20,000 4) Computer security department Computer Securiter . 36,000 | . 36,000 . 36,000 5) Testing 3,000 | . 108,000 . 8000 . 499,000 Total . 195,000 | . 152,000 . 152,000 1st year 2nd year 3rd year Total 60,000 60,000 60,000 56,000 180,000 168,000 56,000 56,000 15,000 15,000 www 1) Project Management Project Manager Project Team Members 2) Designer Department Design Team Member 3) Programmer department Programmer 4 Computer security department Computer Securiter 5) Testing Total 20,000 20,000 way 36,000 36,000 w 36,000 8.000 195,000 w 108,000 cry 8000 499,000 w 152,000 152,000 "Number are rounded, So some totals appear to be off 1st year 2nd year 3rd year Total 1) Project Management Project Manager . 60,000 | . 60,000 60,000 . 180,000 . 168,000 . 56,000 56,000 . 56,000 Project Team Members 2) Designer Department Design Team Member . 15,000 | . 15,000 3) Programmer department Programmer . 20,000 | . 20,000 4) Computer security department Computer Securiter . 36,000 | . 36,000 . 36,000 5) Testing 3,000 | . 108,000 . 8000 . 499,000 Total . 195,000 | . 152,000 . 152,000