Financial Projections
Model recovery scenarios and analyze profitability
Recovery Rate Simulator
Adjust recovery rate:18%
10%Break-even: 19.1%30%
Expected Recovery
$165,917
Gross Profit
-$9,883
-1.0%loss
Profit Margin
-6.0%
ROI
-5.6%
Recovery Rate vs Profit
Scenario Comparison
Recovery Scenario Breakdown
| Recovery Rate | Expected Recovery | COGS | Gross Profit | ROI |
|---|---|---|---|---|
| 15% | $138,264 | $175,800 | -$37,536 | -21.4% |
| 18%(selected) | $165,917 | $175,800 | -$9,883 | -5.6% |
| 20% | $184,352 | $175,800 | $8,552 | 4.9% |
| 22% | $202,787 | $175,800 | $26,987 | 15.4% |
| 25% | $230,440 | $175,800 | $54,640 | 31.1% |