Page 36 - CAREPOINT GLOBAL BUSINESS PLAN
P. 36

35  | P a g e




                                              CarePoint Global Business Plan


               8.3 Break-even Analysis

                   For our Break-even Analysis we assume estimated operational costs of $40,000 per
                   month, which includes payroll, rent, utilities and other  running costs (not including
                   employee draw fund considerations). Payroll alone is only estimated at $23000 per month.

                   The analysis shows that we need to generate revenues of $52,000 per  month to break
                   even. This total is about 15% less than  estimated monthly gross. This estimation does not
                   include revenue from any other sources and is based on a Training only.

                   We will monitor gross margins very closely, and maintain them at or above 49% by taking
                   advantage of all promotions and disc ounts offered by our vendors.


                   Table: Break-even Analysis

                   Break-even Analysis

                   Monthly Revenue Break-even            $68,246

                   Assumptions:
                   Average Percent Variable Cost            17%
                   Estimated Monthly Fixed Cost          $56,362






























                                                                                                             Page 47

                                                                                                             35  | P a g e
   31   32   33   34   35   36   37   38   39   40   41