Part 4 Using the Score Financial Projections Template (See Below) analyze the pictures in their entirety for any aspects that may not be obvious to the common financial statement user. Explain each of these areas of possible confusion. Please label each section of confusion by the highlighted label on each excel sheet. The spreadsheet did not show up on word like I wanted it to. If the person looking at this would like a copy of the excel spreadsheet I would be happy to send it to them.

Payroll Years 1-3
Prepared By:	Company Name:
Owner	Company 1
Employee Types	Year 1 Totals	Growth Rate 1 to 2	Second Year	Growth Rate 2 to 3	Third Year
Owner(s)	35,360	20.0%	42,432	30.0%	55,162
Full-Time Employees	31,200	20.0%	37,440	30.0%	48,672
Part-Time Employees	24,960	10.0%	27,456	30.0%	35,693
Independent Contractors	-	3.0%	-	3.0%	-
Total Salaries and Wages	$ 91,520		$ 107,328		$ 139,526
Payroll Taxes and Benefits
Social Security	5,674	20.0%	6,809	30.0%	8,852
Medicare	1,327	20.0%	1,592	30.0%	2,070
Federal Unemployment Tax (FUTA)	210	20.0%	252	30.0%	328
State Unemployment Tax (SUTA)	1,208	20.0%	1,449	30.0%	1,884
Employee Pension Programs	-	0.0%	-	0.0%	-
Worker's Compensation	-	3.0%	-	3.0%	-
Employee Health Insurance	-	3.0%	-	3.0%	-
Other Employee Benefit Programs	-	10.0%	-	10.0%	-
Total Payroll Taxes and Benefits	$ 8,419		$ 10,103		$ 13,133
Total Salaries and Related Expenses	$ 99,939		$ 117,431		$ 152,660