Documentation
| Green Clean Homes | |
| Author | |
| Date | |
| Purpose | To develop a projected income statement for Green Clean Homes |
Income Statement
| Green Clean Homes | ||||||
| Projected Income | Financial Assumptions | |||||
| Income | Gross Sales | Projects per Day | 12 | |||
| Gross Sales | 305718 | Hours per Project | 4 | |||
| Cost of Sales | 61143.6 | Hourly Charge | 29 | |||
| Gross Profit | Annual Working Days | 251 | ||||
| Cost of Sales | Percent of Gross Sales | 20% | ||||
| Operating Expenses | Payroll | Hired Cleaners | 4 | |||
| Salaries | 112000 | Hourly Rate | 16 | |||
| Taxes and Benefits | 7280 | Hours per Week | 35 | |||
| Employee Insurance | 4440 | Weeks per Year | 50 | |||
| Overhead | 5280 | FICA Tax Rate | 6.5% | |||
| Advertising | 2700 | Monthly Employee Insurance | Owners' Liability | 210 | ||
| Supplies | 9600 | Workman's Comp | 160 | |||
| Lease | 3240 | Monthly Overhead | Telephone | 45 | ||
| Interest | 2640 | Utilities | 320 | |||
| Total Operating Expenses | Internet | 75 | ||||
| Monthly Advertising | Commercials and Notices | 225 | ||||
| Total Operating Profit/Loss | Monthly Supplies | Cleaning Solutions | 350 | |||
| Income Taxes | Rags and Brushes | 250 | ||||
| Net Profit/Loss | Miscelleanous | 200 | ||||
| Lease | Monthly Lease | 270 | ||||
| Interest | Loan Interest | 220 | ||||
| Taxes | Corporate Tax Rate | 31.0% | ||||
