Calculate revenue and net income for June, July and a monthly simplified pro-forma income statement for June, July and August for Rebel Raspados, the shaved ice company across from UNLV. Assume the following:

1. You estimate that your weekly number of sales will be: 500 in June, 700 in July, 800 in August (assume 4 weeks per month)
2. Average shaved ice sales price = $3
3. Hours at 11am-7pm, Mon-Sat; 25 days/month
4. There are 2 employees ($10/HR) working during all hours open each day. You pay no extra benefits or taxes on their salary
5. Ice and syrup is $50 for 100 snow cones
6. Monthly Facebook ads cost $200. Workers make posts on Rebel Raspados Facebook page during downtime
7. Rebel Raspados is an LLC, with all income passed through to owner without taxation

	JUN	JUL	AUG
Revenue	$	$	$
Net Income	$	$	$