Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Projected Profits and Loss 2021 2022 2023 2024 2025 Revenue $250,000.00 $275,000.00 $300,000.00 $315,000.00 $350,000.00 Direct Cost $140,000.00 $150,000.00 $155,000.00 $175,702.00 $224,332.00 Gross Margin $90,000.00

Projected Profits and Loss

2021

2022

2023

2024

2025

Revenue

$250,000.00

$275,000.00

$300,000.00

$315,000.00

$350,000.00

Direct Cost

$140,000.00

$150,000.00

$155,000.00

$175,702.00

$224,332.00

Gross Margin

$90,000.00

$130,000.00

$150,000.00

$155,000.00

$170,000.00

Operating Expenses

Salaries & Wages

$50,000.00

$55,000.00

$60,000.00

$60,000.00

$60,000.00

Staff Related Expenses

$15,000.00

$20,000.00

$25,000.00

$25,000.00

$25,000.00

Startup Related Expenses

$25,000.00

Facility Payments

$1,000.00

$1,000.00

$1,000.00

$1,000.00

$1,000.00

Utility Expenses

$4,000.00

$4,000.00

$4,000.00

$4,000.00

$4,000.00

Professional Liability Insurance

$10,000.00

$10,000.00

$10,000.00

$10,000.00

$10,000.00

Contracted Providers

$3,000.00

$3,000.00

$3,000.00

$5,000.00

$5,000.00

Advertising and Marketing

$3,000.00

$3,500.00

$4,000.00

$4,500.00

$5,000.00

Office Equipment and Supplies

$9,200.00

$9,200.00

$9,200.00

$9,200.00

$9,200.00

Professional Development

$3,600.00

$3,600.00

$3,600.00

$3,600.00

$3,600.00

Total Operating Expenses

$123,800.00

$109,300.00

$119,800.00

$122,300.00

$122,800.00

Operating Income

-$33,800.00

$20,700.00

$30,200.00

$32,700.00

$47,200.00

Interest Incurred

$10,000.00

$8,000.00

$6,000.00

$4,000.00

$2,000.00

Depreciation and Amortization

Gain or Loss from Sale of Assets

Income Taxes

Total Expense

$383,800.00

$392,300.00

$425,800.00

$441,300.00

$474,800.00

Net Profit

-$23,800.00

$28,700.00

$36,200.00

$36,700.00

$49,200.00

I am needing to determine which expenses are fixed versus variable?

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Integral Green Zimbabwe An African Phoenix Rising

Authors: Elizabeth Mamukwa , Ronnie Lessem , Alexander Schieffer

1st Edition

1472438191, 1472438205, 9781472438201

More Books

Students also viewed these Finance questions

Question

7 4 6

Answered: 1 week ago

Question

Which customer is our best customer in February 2020?

Answered: 1 week ago

Question

Which month has the best sales performance in 2014 and 2015?

Answered: 1 week ago

Question

What was the sales amount in July 2016?

Answered: 1 week ago