| Office Rent |
Fixed |
Include $8,500 per month in fixed overhead from Month 1 through Month 60. |
Spreading rent across projects and understating the revenue floor. |
| Software Subscriptions |
Fixed |
Include $1,800 per month as operating overhead, separate from project modeling licenses. |
Blending subscriptions with usage-based software fees. |
| Accounting & Legal Services |
Fixed |
Include $1,500 per month in fixed overhead for recurring back-office support. |
Treating recurring admin support as a project-only expense. |
| CEO / Lead Environmental Consultant salary |
Semi-fixed |
Model $180,000 annual salary as committed capacity, or $15,000 per month while staffed. |
Calling founder labor variable and making break-even look easier. |
| Senior Environmental Consultant salary |
Semi-fixed |
Model $120,000 annual salary per FTE; FTE rises from 1.0 in the first year to 5.0 in the fifth year. |
Assuming consultant payroll moves smoothly with revenue. |
| Third-Party Technical Assessment Costs |
Variable |
Deduct as delivery expense at 8.0% of revenue in the first year, declining to 6.0% by the fifth year. |
Leaving outside experts below the gross margin line. |
| Software Licensing for Environmental Modeling |
Variable |
Deduct as project-linked software use at 4.0% of revenue in the first year, declining to 3.0% by the fifth year. |
Counting it as the same line as fixed software subscriptions. |
| Marketing & Business Development |
Variable |
Model the revenue-linked line at 12.0% in the first year, falling to 8.0% by the fifth year. |
Double counting the $120,000 first-year marketing budget and the 12.0% marketing line. |