Breakeven 350 Students
Breakeven 350 Students
Breakeven 350 Students
Rent
Salaries
Teachers
Principal
Other Staff
Utilitits & Petty cash
BOD
180000
25000
48000
47000
60000
Initial Costs
Renovation
1500000
Advance
500000
Generator
500000
Furniture
500000
Franchise
1000000
Others
500000
3 months costs1500000
500000
6000000
140000
560000
1620
60000
Breakeven 350 Students
10000
Annual Revenue
Annual Costs
3 Months
6720000
6000000
1500000
Profit
2220000
185000
30833.33
Investers
ZEE
BIL
ALI
HAM
AB
KAS
Investers
1000000
1000000
1000000
1000000
1000000
1000000
6000000