SlideShare a Scribd company logo
Violin English School

    Kyle McCormick
The Problem
•
           Taiwanese pre-school and elementary school
    students need a fun, unique way to enhance their
    learning experience and environment for English
    speaking cram schools offered in Taiwan. My
    Violin/English school will offer them an alternative way
    to learn English, through learning the Violin. The more
    senses you get involved in a learning process, the more
    one is to retain in the end, and playing a string
    instrument like the Violin, strengthens your reading,
    writing, and opens your mind to unlimited potential
    and adventure.
The Problem Cnt.
• I have seen the stress filled nights and ever so long days of
  the average Taiwanese student. Every day besides Sunday
  is all about learning; math, social studies, history, and
  English (especially English) is crammed down their throats
  so they can keep up with, and stay ahead of, intellectual
  competition throughout the world. What they tend to lose
  out on is a more well rounded learning experience, where
  classroom learning is fun, filled with music, good feelings
  and an atmosphere where students look forward to going.
  Creating an English teaching cram school that teaches
  English through teaching the Violin creates a new
  classroom experience, offereing Taiwanese parents a place
  to enroll their childeren where they can learn a string
  instrument and the English language all in one.
Company Name: Violish
            Kyle McCormick
• Mission- Establish new way to learn English
• Vision- Introduce a successful concept
• Values- Responsibility, Integrity, Passion,
  Leadership
• Strategy- Relaxed, Fun and teamwork
  environment
Industry Analysis
• The English teaching Industry in which I will be
  entering is extremely popular with the majority
  of Taiwanese Families.
• 80% of elementary students attend cram schools
• English is very important to the Taiwanese people
  knowing that it is essential for the international
  business world.
• Music is also important in their culture and highly
  valued.
Target Market
• Elementary school students

• The younger children of Taiwan, are the people
  who need to be offered an alternative learning
  technique.
• This way, I can attract and retain committed and
  interested students for a longer time
• High school students are too busy studying for
  college to participate in the program I plan on
  creating
Competition
• Competing Schools ;Strengths and Weakness
• 1. Hess-
    – Large with many franchised locations
    – Curriculum and too many teachers
• 2. Giraffe
    – Popular (strength)
    – Curriculum (weakness)
• 3. Joy
    – Large (strength)
    – Curriculum (weakness)
• 4. Sesame Street
    – Very Popular (strength)
    – Dying down (weakness)
•
SWOT
•   Strength- My Violin/English school will stand out amongst the large chain, and
    small privately owned English schools, because of the uniqueness and genuine
    love of music and language that will eminent from me and my staff. Students will
    learn a string instrument, as well as real, American English, from an American,
    born and raised, and study out of a book written by an American author.
•   Weakness- We will be small and new, so our presence will not be well advertised,
    by being small is not always a bad problem to have.
•   Opportunities- I feel that I have the opportunity to truly change the idea of cram
    school, and formulate a new, much more enjoyable and effective way to teach
    English. I will make a name for myself, and establish a credible school that
    provides people the opportunity to try something different.
•   Threats- I think there are few threats towards my Cram school and me. There is
    always the threat of failure, or getting a bad or negative review from parents or
    students, but my objective would be to have fun and I’m pretty good at doing so. I
    know my students will get something out of the classes I teach and I can’t wait to
    give them an opportunity to learn.
Making Money
• My violin school will primarily bring money in
  through students tuition.
• I will also be able to sell t-shirts, violins, my
  curriculum and other essential tools needed in
  order to play the violin and/or learn English.
Start Up Expenses
• Requirements Start-up Expenses (6 Months)
• Plane Ticket $1,000
• Resident Visa $500
• Advertising $250
• Per Diem $9,900 55$ per day, food, housing etc.
• Classroom Cost $2,400 10$ per head per week
• Supplies (violins and curriculum books) $2,000 10
  violins=150$ each books=15$
• Website (Domain & Hosting Monthly) $150
• Total Start-up Expenses $16,200
Start Up Assets
• Start-up Assets Cash Assets $16,200 (savings)
  Other Current Assets $2,000 (my violin)
• Long-term Assets N/A
• Total Assets $18,200
Sales Forecast and Schedule
• Per student
  – Beginner Class
  – Intermediate Class
  – Advanced Class
• Per Month
  – 200$ or 6000 NTD
  – 300$ or 9000 NTD
  – 320$ or 9600 NTD
Class 1           Beginner Class       2-3 students
Class 2           Intermediate Class   2-3 students
Class 3           Advanced class       3-4 students
Class 4           Beginner Class       2-3 students
Class 5           Intermediate Class   2-3 students
Class 6           Advanced Class       3-4 students
Private Lessons   Varies               1 lesson = 1 hour
Private Lessons   Varies               1 lesson = 1 hour
Time of Day   Monday          Tuesday         Wednesday       Thursday        Friday
6:oo am       School closed   School closed   School closed   School closed   School closed
7:oo am       School closed   School closed   School closed   School closed   School closed
8:oo am       School closed   School closed   School closed   School closed   School closed
9:oo am       School closed   School closed   7               School closed   7
10:oo am      School closed   School closed   7               School closed   7
10:30 am      School closed   School closed   7               School closed   7
11:oo am      School closed   School closed   Office hours    School closed   Office hours
12:oo pm      School closed   School closed   Office hours    School closed   Office hours
1:oo pm       Office hours    Office hours    Office hours    Office hours    Office hours
2:oo pm       Office hours    Office hours    Office hours    Office hours    Office hours
3: oo pm      Office hours    Office hours    Office hours    Office hours    Office hours
4:oo pm       Office hours    Office hours    Office hours    Office hours    Office hours
5:oo pm       1               4               1               4               Private Lessons
6:oo pm       1               4               1               4               Private Lessons
6:30 pm       2               5               2               5               Private Lessons
7:oo pm       2               5               2               5               Private Lessons
7:30 pm       2               5               2                               Private Lessons
8:00 pm       3               6               3               6               Private Lessons
8:30 pm       3               6               3               6               Private Lessons
9:00 pm       3               6               3               6               Private Lessons
9:30 pm       End 3           End 6           End 3           End 6           Office Hours
10:00 pm      Closed          Closed          Closed          Closed          Closed
• 1-6 months: I will be establishing, building and preparing
  my school so it will be ready for the upcoming semesters.
  As previously stated in my market analysis, I am prepared
  to have around 10 beginner students in my first year, so the
  above classroom schedule is designed towards what my 4th
  or 5th year schedule may be like.
• As you can see from the previous schedule, I will have
  plenty of flexibility to adapt to whatever schedule is
  appropriate for the students interested in participating in
  my school. The earlier hours of my day will be spent
  planning organizing and recruiting students. As the years
  go on, I will design a more accurate and detailed schedule
  to better accommodate the skill levels and/or ages of my
  students.
• 6 – 12 months: This
  will be the first few
  months I will be
  teaching. I am not
  going to be focused
  on bringing in the
  most cash flow, I will
  be testing my target
  market to try and
  really understand
  what they want. I will
  also be focused on
  making a good
  impression on the
  parents and students
  who will be
  participating in my
  classes.
• 1-5 years: After I am
  comfortable with my
  routine and am confident
  enough to bring on more
  and mores students, I will
  start recruiting as many
  students and potential
  teachers as I can. These
  are the year that I will look
  forward to start making
  real profit.
•
• 5-10 years: After either
  finding a few good
  teachers to help me out or
  after my students have
  progressed far enough, I
  expect to be a fully
  functioning well known
  and respected English
  school with a large student
  body and several good
  teachers working for me.
SALES TABLE YR 1-5
Table: Sales
Forecast           Year 1             Year 2             Year 3             Year 4             Year 5
Sales
Beginner                    $20,000            $24,000            $20,000            $20,000            $20,000
Intermediate                    $0             $24,000            $30,000            $30,000            $30,000
Advanced                        $0                 $0             $19,200            $25,600            $32,000
Private Students             $4,000             $4,000             $6,000             $8,000             $8,000


Violins                      $2,000             $3,000             $3,000             $3,000             $3,000
Curriculum                    $840              $1,260              $700               $875               $700
School
Merchandise                     $0               $240               $240               $240               $240
Total Sales                 $26,840            $56,500            $79,140            $87,715            $93,940



Direct Cost of
Sales              Year 1             Year 2             Year 3             Year 4             Year 5
Beginner                        $0                 $0                 $0                 $0                 $0
Intermediate                    $0                 $0                 $0                 $0                 $0
Advanced                        $0                 $0                 $0                 $0                 $0
Private Students                $0                 $0                 $0                 $0                 $0


Violins                      $1,500             $2,250             $2,250             $2,250             $2,250
Curriculum                    $360               $540               $300               $375               $300
School
Merchandise                     $0               $200               $200               $200               $200
Subtotal Direct
Cost of Sales                $1,860             $2,990             $2,750             $2,825             $2,750

More Related Content

Viewers also liked

Violish
ViolishViolish
Violish
kylemccorm
 
Violish
ViolishViolish
Violish
kylemccorm
 
Violish
ViolishViolish
Violish
kylemccorm
 
A different thought angular js part-2
A different thought   angular js part-2A different thought   angular js part-2
A different thought angular js part-2
Amit Thakkar
 
A different thought AngularJS
A different thought AngularJSA different thought AngularJS
A different thought AngularJS
Amit Thakkar
 
Local Search Goes National
Local Search Goes NationalLocal Search Goes National
Local Search Goes National
backyardmktg
 
Java script at backend nodejs
Java script at backend   nodejsJava script at backend   nodejs
Java script at backend nodejs
Amit Thakkar
 
Essay reminders.ppt
Essay reminders.pptEssay reminders.ppt
Essay reminders.ppt
nohbdy345
 
Violish
ViolishViolish
Violish
kylemccorm
 
A Strategic Approach to Online Presence
A Strategic Approach to Online PresenceA Strategic Approach to Online Presence
A Strategic Approach to Online Presence
backyardmktg
 
A different thought angular js part-3
A different thought   angular js part-3A different thought   angular js part-3
A different thought angular js part-3
Amit Thakkar
 
Presentation7
Presentation7Presentation7
Presentation7
kylemccorm
 
Building user interface with react
Building user interface with reactBuilding user interface with react
Building user interface with react
Amit Thakkar
 
Social Venture Challenge Deck
Social Venture Challenge DeckSocial Venture Challenge Deck
Social Venture Challenge Deck
techintheworld
 
Design pattern in an expressive language java script
Design pattern in an expressive language java scriptDesign pattern in an expressive language java script
Design pattern in an expressive language java script
Amit Thakkar
 
Sistema Respiratorio
Sistema RespiratorioSistema Respiratorio
Sistema Respiratorio
Karina Cruz
 
Get expertise with mongo db
Get expertise with mongo dbGet expertise with mongo db
Get expertise with mongo db
Amit Thakkar
 

Viewers also liked (17)

Violish
ViolishViolish
Violish
 
Violish
ViolishViolish
Violish
 
Violish
ViolishViolish
Violish
 
A different thought angular js part-2
A different thought   angular js part-2A different thought   angular js part-2
A different thought angular js part-2
 
A different thought AngularJS
A different thought AngularJSA different thought AngularJS
A different thought AngularJS
 
Local Search Goes National
Local Search Goes NationalLocal Search Goes National
Local Search Goes National
 
Java script at backend nodejs
Java script at backend   nodejsJava script at backend   nodejs
Java script at backend nodejs
 
Essay reminders.ppt
Essay reminders.pptEssay reminders.ppt
Essay reminders.ppt
 
Violish
ViolishViolish
Violish
 
A Strategic Approach to Online Presence
A Strategic Approach to Online PresenceA Strategic Approach to Online Presence
A Strategic Approach to Online Presence
 
A different thought angular js part-3
A different thought   angular js part-3A different thought   angular js part-3
A different thought angular js part-3
 
Presentation7
Presentation7Presentation7
Presentation7
 
Building user interface with react
Building user interface with reactBuilding user interface with react
Building user interface with react
 
Social Venture Challenge Deck
Social Venture Challenge DeckSocial Venture Challenge Deck
Social Venture Challenge Deck
 
Design pattern in an expressive language java script
Design pattern in an expressive language java scriptDesign pattern in an expressive language java script
Design pattern in an expressive language java script
 
Sistema Respiratorio
Sistema RespiratorioSistema Respiratorio
Sistema Respiratorio
 
Get expertise with mongo db
Get expertise with mongo dbGet expertise with mongo db
Get expertise with mongo db
 

Similar to Violish

Violish
ViolishViolish
Violish
kylemccorm
 
How is college different?
How is college different?How is college different?
How is college different?
bulldogcap
 
First day of class presentation
First day of class presentationFirst day of class presentation
First day of class presentation
Dimitre Rogers
 
G5 6 transition parents 2014-2015
G5  6 transition parents 2014-2015G5  6 transition parents 2014-2015
G5 6 transition parents 2014-2015
dwellbourne-wood
 
Year 6-7 Transition Evening 2015
Year 6-7 Transition Evening 2015Year 6-7 Transition Evening 2015
Year 6-7 Transition Evening 2015
Simpsonj2
 
INSPIRING NEW TEACHERS (July 16)
INSPIRING NEW TEACHERS (July 16)INSPIRING NEW TEACHERS (July 16)
INSPIRING NEW TEACHERS (July 16)
Mann Rentoy
 
Teaching young learners may 2013 david q
Teaching young learners may 2013 david qTeaching young learners may 2013 david q
Teaching young learners may 2013 david q
David Quartermain
 
The EFL classroom after a British Council course
The EFL classroom after a British Council courseThe EFL classroom after a British Council course
The EFL classroom after a British Council course
Elvina Castillo
 
Classroom Expectations
Classroom ExpectationsClassroom Expectations
Classroom Expectations
Tha_Teach
 
Senior Infants - Parent Presentation
Senior Infants - Parent PresentationSenior Infants - Parent Presentation
Senior Infants - Parent Presentation
PLR3
 
Welcome to central web power point jan 2014
Welcome to central web power point jan 2014Welcome to central web power point jan 2014
Welcome to central web power point jan 2014
Central Elementary
 
Parent information evening 2018
Parent information evening 2018Parent information evening 2018
Parent information evening 2018
carisheppener
 
E book-teaching-english-to-adults-2018
E book-teaching-english-to-adults-2018E book-teaching-english-to-adults-2018
E book-teaching-english-to-adults-2018
Lourdes Ulloque
 
Supporting Success Year 13
Supporting Success Year 13Supporting Success Year 13
Supporting Success Year 13
Countesthorpe Leysland Community College
 
New Y7 parents transition evening 2017
New Y7 parents transition evening 2017New Y7 parents transition evening 2017
New Y7 parents transition evening 2017
SimonBalle
 
Grade 8 parent presentation 2013
Grade 8 parent presentation 2013Grade 8 parent presentation 2013
Grade 8 parent presentation 2013
EmmaPan
 
Supporting Success Year 12
Supporting Success Year 12Supporting Success Year 12
Supporting Success Year 12
Countesthorpe Leysland Community College
 
Year 10 Supporting Success Evening
Year 10 Supporting Success EveningYear 10 Supporting Success Evening
Year 10 Supporting Success Evening
countesthorpecc
 
Grade 8 parent presentation 2013
Grade 8 parent presentation 2013Grade 8 parent presentation 2013
Grade 8 parent presentation 2013
EmmaPan
 
Hyss sec 45 mtp briefing 2013 school website (final)
Hyss sec 45 mtp briefing 2013 school website (final)Hyss sec 45 mtp briefing 2013 school website (final)
Hyss sec 45 mtp briefing 2013 school website (final)
hyssittrainer
 

Similar to Violish (20)

Violish
ViolishViolish
Violish
 
How is college different?
How is college different?How is college different?
How is college different?
 
First day of class presentation
First day of class presentationFirst day of class presentation
First day of class presentation
 
G5 6 transition parents 2014-2015
G5  6 transition parents 2014-2015G5  6 transition parents 2014-2015
G5 6 transition parents 2014-2015
 
Year 6-7 Transition Evening 2015
Year 6-7 Transition Evening 2015Year 6-7 Transition Evening 2015
Year 6-7 Transition Evening 2015
 
INSPIRING NEW TEACHERS (July 16)
INSPIRING NEW TEACHERS (July 16)INSPIRING NEW TEACHERS (July 16)
INSPIRING NEW TEACHERS (July 16)
 
Teaching young learners may 2013 david q
Teaching young learners may 2013 david qTeaching young learners may 2013 david q
Teaching young learners may 2013 david q
 
The EFL classroom after a British Council course
The EFL classroom after a British Council courseThe EFL classroom after a British Council course
The EFL classroom after a British Council course
 
Classroom Expectations
Classroom ExpectationsClassroom Expectations
Classroom Expectations
 
Senior Infants - Parent Presentation
Senior Infants - Parent PresentationSenior Infants - Parent Presentation
Senior Infants - Parent Presentation
 
Welcome to central web power point jan 2014
Welcome to central web power point jan 2014Welcome to central web power point jan 2014
Welcome to central web power point jan 2014
 
Parent information evening 2018
Parent information evening 2018Parent information evening 2018
Parent information evening 2018
 
E book-teaching-english-to-adults-2018
E book-teaching-english-to-adults-2018E book-teaching-english-to-adults-2018
E book-teaching-english-to-adults-2018
 
Supporting Success Year 13
Supporting Success Year 13Supporting Success Year 13
Supporting Success Year 13
 
New Y7 parents transition evening 2017
New Y7 parents transition evening 2017New Y7 parents transition evening 2017
New Y7 parents transition evening 2017
 
Grade 8 parent presentation 2013
Grade 8 parent presentation 2013Grade 8 parent presentation 2013
Grade 8 parent presentation 2013
 
Supporting Success Year 12
Supporting Success Year 12Supporting Success Year 12
Supporting Success Year 12
 
Year 10 Supporting Success Evening
Year 10 Supporting Success EveningYear 10 Supporting Success Evening
Year 10 Supporting Success Evening
 
Grade 8 parent presentation 2013
Grade 8 parent presentation 2013Grade 8 parent presentation 2013
Grade 8 parent presentation 2013
 
Hyss sec 45 mtp briefing 2013 school website (final)
Hyss sec 45 mtp briefing 2013 school website (final)Hyss sec 45 mtp briefing 2013 school website (final)
Hyss sec 45 mtp briefing 2013 school website (final)
 

Violish

  • 1. Violin English School Kyle McCormick
  • 2. The Problem • Taiwanese pre-school and elementary school students need a fun, unique way to enhance their learning experience and environment for English speaking cram schools offered in Taiwan. My Violin/English school will offer them an alternative way to learn English, through learning the Violin. The more senses you get involved in a learning process, the more one is to retain in the end, and playing a string instrument like the Violin, strengthens your reading, writing, and opens your mind to unlimited potential and adventure.
  • 3. The Problem Cnt. • I have seen the stress filled nights and ever so long days of the average Taiwanese student. Every day besides Sunday is all about learning; math, social studies, history, and English (especially English) is crammed down their throats so they can keep up with, and stay ahead of, intellectual competition throughout the world. What they tend to lose out on is a more well rounded learning experience, where classroom learning is fun, filled with music, good feelings and an atmosphere where students look forward to going. Creating an English teaching cram school that teaches English through teaching the Violin creates a new classroom experience, offereing Taiwanese parents a place to enroll their childeren where they can learn a string instrument and the English language all in one.
  • 4.
  • 5. Company Name: Violish Kyle McCormick • Mission- Establish new way to learn English • Vision- Introduce a successful concept • Values- Responsibility, Integrity, Passion, Leadership • Strategy- Relaxed, Fun and teamwork environment
  • 6. Industry Analysis • The English teaching Industry in which I will be entering is extremely popular with the majority of Taiwanese Families. • 80% of elementary students attend cram schools • English is very important to the Taiwanese people knowing that it is essential for the international business world. • Music is also important in their culture and highly valued.
  • 7. Target Market • Elementary school students • The younger children of Taiwan, are the people who need to be offered an alternative learning technique. • This way, I can attract and retain committed and interested students for a longer time • High school students are too busy studying for college to participate in the program I plan on creating
  • 8. Competition • Competing Schools ;Strengths and Weakness • 1. Hess- – Large with many franchised locations – Curriculum and too many teachers • 2. Giraffe – Popular (strength) – Curriculum (weakness) • 3. Joy – Large (strength) – Curriculum (weakness) • 4. Sesame Street – Very Popular (strength) – Dying down (weakness) •
  • 9. SWOT • Strength- My Violin/English school will stand out amongst the large chain, and small privately owned English schools, because of the uniqueness and genuine love of music and language that will eminent from me and my staff. Students will learn a string instrument, as well as real, American English, from an American, born and raised, and study out of a book written by an American author. • Weakness- We will be small and new, so our presence will not be well advertised, by being small is not always a bad problem to have. • Opportunities- I feel that I have the opportunity to truly change the idea of cram school, and formulate a new, much more enjoyable and effective way to teach English. I will make a name for myself, and establish a credible school that provides people the opportunity to try something different. • Threats- I think there are few threats towards my Cram school and me. There is always the threat of failure, or getting a bad or negative review from parents or students, but my objective would be to have fun and I’m pretty good at doing so. I know my students will get something out of the classes I teach and I can’t wait to give them an opportunity to learn.
  • 10. Making Money • My violin school will primarily bring money in through students tuition. • I will also be able to sell t-shirts, violins, my curriculum and other essential tools needed in order to play the violin and/or learn English.
  • 11. Start Up Expenses • Requirements Start-up Expenses (6 Months) • Plane Ticket $1,000 • Resident Visa $500 • Advertising $250 • Per Diem $9,900 55$ per day, food, housing etc. • Classroom Cost $2,400 10$ per head per week • Supplies (violins and curriculum books) $2,000 10 violins=150$ each books=15$ • Website (Domain & Hosting Monthly) $150 • Total Start-up Expenses $16,200
  • 12. Start Up Assets • Start-up Assets Cash Assets $16,200 (savings) Other Current Assets $2,000 (my violin) • Long-term Assets N/A • Total Assets $18,200
  • 13. Sales Forecast and Schedule • Per student – Beginner Class – Intermediate Class – Advanced Class • Per Month – 200$ or 6000 NTD – 300$ or 9000 NTD – 320$ or 9600 NTD
  • 14. Class 1 Beginner Class 2-3 students Class 2 Intermediate Class 2-3 students Class 3 Advanced class 3-4 students Class 4 Beginner Class 2-3 students Class 5 Intermediate Class 2-3 students Class 6 Advanced Class 3-4 students Private Lessons Varies 1 lesson = 1 hour Private Lessons Varies 1 lesson = 1 hour
  • 15. Time of Day Monday Tuesday Wednesday Thursday Friday 6:oo am School closed School closed School closed School closed School closed 7:oo am School closed School closed School closed School closed School closed 8:oo am School closed School closed School closed School closed School closed 9:oo am School closed School closed 7 School closed 7 10:oo am School closed School closed 7 School closed 7 10:30 am School closed School closed 7 School closed 7 11:oo am School closed School closed Office hours School closed Office hours 12:oo pm School closed School closed Office hours School closed Office hours 1:oo pm Office hours Office hours Office hours Office hours Office hours 2:oo pm Office hours Office hours Office hours Office hours Office hours 3: oo pm Office hours Office hours Office hours Office hours Office hours 4:oo pm Office hours Office hours Office hours Office hours Office hours 5:oo pm 1 4 1 4 Private Lessons 6:oo pm 1 4 1 4 Private Lessons 6:30 pm 2 5 2 5 Private Lessons 7:oo pm 2 5 2 5 Private Lessons 7:30 pm 2 5 2 Private Lessons 8:00 pm 3 6 3 6 Private Lessons 8:30 pm 3 6 3 6 Private Lessons 9:00 pm 3 6 3 6 Private Lessons 9:30 pm End 3 End 6 End 3 End 6 Office Hours 10:00 pm Closed Closed Closed Closed Closed
  • 16. • 1-6 months: I will be establishing, building and preparing my school so it will be ready for the upcoming semesters. As previously stated in my market analysis, I am prepared to have around 10 beginner students in my first year, so the above classroom schedule is designed towards what my 4th or 5th year schedule may be like. • As you can see from the previous schedule, I will have plenty of flexibility to adapt to whatever schedule is appropriate for the students interested in participating in my school. The earlier hours of my day will be spent planning organizing and recruiting students. As the years go on, I will design a more accurate and detailed schedule to better accommodate the skill levels and/or ages of my students.
  • 17. • 6 – 12 months: This will be the first few months I will be teaching. I am not going to be focused on bringing in the most cash flow, I will be testing my target market to try and really understand what they want. I will also be focused on making a good impression on the parents and students who will be participating in my classes.
  • 18. • 1-5 years: After I am comfortable with my routine and am confident enough to bring on more and mores students, I will start recruiting as many students and potential teachers as I can. These are the year that I will look forward to start making real profit. • • 5-10 years: After either finding a few good teachers to help me out or after my students have progressed far enough, I expect to be a fully functioning well known and respected English school with a large student body and several good teachers working for me.
  • 19. SALES TABLE YR 1-5 Table: Sales Forecast Year 1 Year 2 Year 3 Year 4 Year 5 Sales Beginner $20,000 $24,000 $20,000 $20,000 $20,000 Intermediate $0 $24,000 $30,000 $30,000 $30,000 Advanced $0 $0 $19,200 $25,600 $32,000 Private Students $4,000 $4,000 $6,000 $8,000 $8,000 Violins $2,000 $3,000 $3,000 $3,000 $3,000 Curriculum $840 $1,260 $700 $875 $700 School Merchandise $0 $240 $240 $240 $240 Total Sales $26,840 $56,500 $79,140 $87,715 $93,940 Direct Cost of Sales Year 1 Year 2 Year 3 Year 4 Year 5 Beginner $0 $0 $0 $0 $0 Intermediate $0 $0 $0 $0 $0 Advanced $0 $0 $0 $0 $0 Private Students $0 $0 $0 $0 $0 Violins $1,500 $2,250 $2,250 $2,250 $2,250 Curriculum $360 $540 $300 $375 $300 School Merchandise $0 $200 $200 $200 $200 Subtotal Direct Cost of Sales $1,860 $2,990 $2,750 $2,825 $2,750