Is the target profit correct

c Garage Band Planning Model Inputs Expected Demand Ticket price Average concession expenditure Fixed cost Percent of concession revenue Security sales levels Security costs Ticket price Ticket sold Cost of each security staff 2 $1 $1 $14,00 75 2 $5,00 $12. $200. Expected Revenue Ticket sales Concession sales Total Revenue Costs Fixed costs Security costs Total cost Target Profit $30,000 $37,500 $67,500 $14,000 $5,000 $19,000 $48,500 Security staff Tickets sales Staff needed 1000 1500 2000 2250 15 17 20 22 25