Break-even results
43 children
needed to break even: 71.7% of 60 licensed spots.
- Break-even occupancy
- 71.7%
- Expected occupancy: 80%
- Capacity feasibility
- Feasible
- 43 of 60 spots needed
- Minimum tuition per child
- $1,151.20
- Break-even at 48 enrolled
- Tuition for 12% margin
- $1,308.18
- vs. current $1,250.00
Monthly projection at 48 enrolled (80% occupancy)
- Billed tuition
- $60,000
- Collected revenue
- $58,200
- Total costs
- $53,600
- Operating profit
- $4,600
- Operating margin
- 7.9%
- Profit if full at current tuition
- $15,250
- Enrollment for 12% margin
- 52 children
What to watch
- Current tuition covers costs but falls short of the 12% target margin. Target-margin tuition is $1,308.18 per child at this enrollment.
Planning estimate only, based entirely on the numbers you enter. It is not financial, tax, or legal advice and does not guarantee profitability. Confirm costs, staffing ratios, and licensing requirements with your accountant and state licensing agency.