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