Page 24 - Citizens' Education Inc.
P. 24

Breakeven Point





                                                      High School Revenue Formula




                                                                       Profit 50%


                                                 Number of Students X $59 per month




                                       Number of Students            Total Revenue P/Month            Total Profit P/Month


                                                100                           $5,900                          $2,950

                                                500                           $29,500                        $14,750


                                               1000                           $59,000                        $29,500


                                               2000                          $118,000                        $59,000

                                               3000                          $177,000                        $88,500







                                                                                   Breakeven 2,500 Students




                                                                                                                                   23
       Confidential
   19   20   21   22   23   24   25   26   27   28   29