Question
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started