Reference no: EM133126378
Question - Taxes are assumed to be 30%.
Projections for 1st Year of Operations
Revenues (10,000 visits) $ 500,000
Wages and benefits $ 220,000
Rent $ 5,000
Depreciation $ 30,000
Utilities $ 2,500
Medical supplies $ 60,000
Administrative supplies $ 10,000
P&L Statement
Revenues $500,000
VC
Medical Supplies $60,000
Admin. Supplies $10,000
Fixed Cost
Wages & Benefits $220,000
Rent $5,000
Depreciation $30,000
Utilites $2,500
Total Costs $327,500
Taxible Income $172,500
Taxes $51,750
Profit $120,750
1. Construct a projected P&L statement at volume levels of 7,000 units. What would be the total revenues for this projected volume of 7,000 units?
2. What would be the total variable cost for a volume of 6,000 units?
3. What would be the total fixed costs for a volume of 10,000 units, 13,000, and 15,000 units?
4. What is the taxable income for a volume of 13,000 units?
5 What is the profit for a volume of 22,000 units?