You are on page 1of 2

PROJECTED BREAKEVEN PROFIT LOSS STATEMENT

REVENUES(average __ enrolees/ month)

VARIABLE COST

Payroll for instructors

Living/Transport/Allowance

Est. workers comp premium

TOTAL VARIABLE COST

FIXED COST

Staff payroll & payroll/SSS taxes

Rent and utilities

Office Supplies

Insurance (liability & property)

Advertising and promotion

TOTAL FIXED COST

PROFIT & LOSS

BREAKEVEN ANALYSIS

Assumptions:

Breakeven Point

Fixed Cost

Variable Cost

Average Tuition Fee


SUMMARY OF START-UP COST

Pre-opening cost:

Leasehold

1st month’s rent

2nd month security deposit

Equipment, Furniture & Fixture

Incorporation fee, kit, licenses

Photocopy Machine

Computers, Printers and Scanners

Software (Accounting, Billing, database)

Computer tables, desks, chairs

Filing Cabinets

Office Supplies

Office forms and Supplies

Pre-opening promotion/marketing

Water dispenser (hot & cold)

Total Pre-opening cost

You might also like