0.8
0.6
Comp 12-months
Moderate
$100,000
$0
$95,000
$300,000
$100,000
0.3
Low
0.9
$50,000
Success (Continue)
$250,000
$50,000
-$100,000
$154,000
0.1
Substantial
$600,000
$800,000
$600,000
0.2
0.6
No comp 12-months
Moderate
12-months normal
$400,000
$0
$390,000
$600,000
$400,000
-$100,000
$128,600
0.3
Low
$300,000
$500,000
$300,000
0.1
-$100,000
$0
-$100,000
0.6
Comp 8-months (Stop)
-$80,000
$0
-$80,000
0.1
Substantial
$160,000
$400,000
$160,000
0.8
0.6
Moderate
$60,000
$0
$55,000
$300,000
$60,000
0.3
-$80,000
-$10,160
Low
0.9
$10,000
Success (Continue)
$250,000
$10,000
-$160,000
$114,000
0.1
Substantial
$560,000
$800,000
$560,000
0.2
0.6
0.4
No comp 12-months
Moderate
$360,000
$0
$350,000
$600,000
$360,000
$0
$94,600
0.3
Low
$260,000
$500,000
$260,000
0.1
Failure (Stop)
-$80,000
$0
-$80,000
0.1
Substantial
1
$210,000
0.5
0.6
Moderate
$110,000
-$130,000
$105,000
$300,000
$110,000
0.3
Low
$60,000
$250,000
$60,000
0.6
Comp 8-months (Stop)
-$80,000
$0
-$80,000
-$60,000
$47,420
0.1
Substantial
$160,000
$400,000
$160,000
0.8
0.6
Comp 12-months
Moderate
$60,000
No comp 6-months
0.3
-$20,000
-$10,160
Low
0.9
$10,000
Success (Continue)
$250,000
$10,000
-$160,000
$114,000
0.1
Substantial
$560,000
$800,000
$560,000
0.2
0.6
0.4
No comp 12-months
Moderate
$360,000
$0
$350,000
$600,000
$360,000
$0
$94,600
0.3
Low
$260,000
$500,000
$260,000
0.1
Failure (Stop)
-$80,000
$0
$0
$0
Internet Case: Drink At Home, Inc.