This is income statement for convenience store business. Do "break even analysis" for this Business.

Income Statement Table Sales Direct Cost of Sales Other Costs of Sales Total Cost of Sales Year 1 S720000 $468000 S0 $468000 Year $828000 $538200 Year 3 S936000 S608400 S0 $538200 S608400 $252000 35.00% $289800 35.00% S327600 35.00% Gross Margin Gross Margin % Expenses Employee Salary Owner Sala Depreciation Rent $63948 $28896 S7200 $44460 S4800 3000 S3000 S1260 S0 S400 $800 $20000 S0 63948 S28896 $7200 $45720 $4800 $3000 $3000 $1260 S63948 $2889 7200 S43200 4800 $3000 $3000 Insurance Advertisin Telephone Renovation Stationary Repair and Maintenance Equipment Lease Hold Improvements S20000 $400 $800 S20000 $21000 $400 $800 $20000 SO Total Operating Expenses S217504S177764 179024 Profit Before Interest and Taxes EBITDA Interest Expense Taxes Incurred S344 S112036 S0 S0 $29129.36 $148576 S0 $0 $8968.9 S38629.76 Net Profit Net Profit/Sales $25527.04 $29129.36 0.00% S109946.24 0.00% 0.00%