Académique Documents
Professionnel Documents
Culture Documents
DELIVERED BY: Business Services Support Limited Visit www.businessservicessupport.com Tel: 0845 226 4315
Key Objectives
Political Economical
Social attitudes
& Changes
Technology
Expenditure Forecast
No of course hours ( i.e. The number 400 hours of hours students will spend studying the courses)
100
50,000
copyright to Business Services Support Limited 2011
ICT Courses: No of students (i.e demand for ICT courses) 200 Students
No of course hours ( i.e. The number 80 hours of hours students will spend studying the courses)
50
10,000
copyright to Business Services Support Limited 2011
Sales Income January February March April May June July August September October
Financial Year 2007/08 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
Manager
14,000
500
500
15,000
Denis Bill
Tutor
9,200
200
200
9,600
Total
23,200
700
700
24,600
60 per month
10,000 70,520
Summarise your assumptions here: 1. Staffing : 1 Office Manager & 2 tutors (all part-time) 2. Prices of goods and services are based on current market conditions. 3. All cost types have been carefully researched. 4. Professional fees include all types of professional advice required from the stage of setting up the business etc.
January February March June July August September October November December
Sales
60,000
Cost of Sales (tutors salaries) Gross Profit Administration & Overheads Admin Manager Marketing & Sales Rents Office & Training Equipments (depreciation) Utilities (telephone etc) Insurance Stationery Professional fees (legal, accountancy etc) Other expenses Net Profit
9,600
15,000 10,000 3600 2500 1200 400 720 10,000 10,000 53,420 3,020 See note below
A measurement of liquidity
Jan- March 07
April-June 07
-12630
July-Sept 07
-10260
Oct-Dec 07
-12890
Total
Admin Manager
Tutor Marketing Rents Equipment Utilities Stationery Insurance Professional fees Other Expenses
3750
2400 2500 900 10000 300 180 100 2500
3750
2400 2500 900 300 180 100 2500
3750
2400 2500 900 300 180 100 2500 5000
3750
2400 2500 900 300 180 100 2500 5000
15000
9600 10000 3600 10000 1200 720 400 10000 10000
22,630 -12630
12630 -10260
17630 -12890
17630 -15520
70520
http://www.businessservicessupport.com