projection strat

projection strat - Profit and Loss Future Projections 2010...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Profit and Loss Future Projections 2010 % 2011 % 2012 % Income $2,800,000 100.00% $3,220,000 100.00% $3,542,000 100.00% - 0.00% - 0.00% - 0.00% Gross Profit $2,800,000 100.00% $3,220,000 100.00% $3,542,000 100.00% Expenses Books and Periodicals $1,200 0.04% $1,200 0.04% $1,500 0.04% Computer Equiptment - 0.00% 5,000 0.16% - 0.00% Employee Salary - 0.00% - 0.00% - 0.00% Field Trip - 0.00% - 0.00% - 0.00% Janitorial Services - 0.00% - 0.00% - 0.00% Tuition - 0.00% - 0.00% - 0.00% Uniform Expenses - 0.00% - 0.00% - 0.00% Referral Fee - 0.00% 0.00% - 0.00% Refund - 0.00% - 0.00% - 0.00% Advertising 20,000 0.71% 50,000 1.55% 75,000 2.12% Web 10,000 0.36% 10,000 0.31% 10,000 0.28% Administrative Work 40,000 1.43% 40,000 1.24% 60,000 1.69% Background Checks 680 0.02% 680 0.02% 1,020 0.03% Bad Debt 12,000 0.43% 14,000 0.43% 16,000 0.45% Bonus* 150,000 5.36% 250,000 7.76% 250,000 7.06% Auto Expense 40,000 1.43% 40,000 1.24% 60,000 1.69% Bank Charges 800 0.03% 800 0.02% 1,200 0.03% Business Development 49,000 1.75% 56,000
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 03/05/2011 for the course AFH 3000 taught by Professor Gomez during the Spring '11 term at FIU.

Ask a homework question - tutors are online