Education Planning - Income Statement - Multi Page
Download and customize a free Education Planning Income Statement Multi Page Excel template. Perfect for business, legal, and personal use. Editable and ready to boost your productivity.
Education Planning - Income Statement
Financial Overview for Academic Years 2024-2025 to 2030-2031
| Category | Income (USD) | |||||
|---|---|---|---|---|---|---|
| 2024-25 | 2025-26 | 2026-27 | 2027-28 | 2038-39 | Sum (Total) | |
| Operating Income | ||||||
| Direct Sources of Income | ||||||
| Government Grants & Subsidies | $45,000 | $48,600 | $52,488 | $56,687 | $61,222 | $314,097 |
| Private Donations & Philanthropy | $15,000 | $16,500 | $18,150 | $20,947 | $23,446 | $105,103 |
| Endowment Income (5% Yield) | $20,000 | $21,456 | $23,987 | $26,537 | $29,400 | $143,562 |
| Other Income Streams | ||||||
| Student Tuition Fees (Full-Time) | $98,500 | $112,547 | $127,366 | $143,099 | $159,457 | $643,287 |
| Student Tuition Fees (Part-Time) | $24,500 | $25,693 | $27,116 | $29,745 | $30,839 | $142,751 |
| Total Operating Income | $203,000 | $224,796 | $251,117 | $259,463 | $304,879 | $1,327,516 |
| Non-Operating Income (One-Time & Special Projects) | ||||||
| Capital Project Fundraising | $50,000 | $42,167 | $35,192 | $32,858 | $31,479 | $190,000 |
| Total Income | $253,000 | $267,943 | $314,898 | $292,310 | $335,475 | $1,517,516 |
| Category | Expenses (USD) | |||||
|---|---|---|---|---|---|---|
| 2024-25 | 2025-26 | 2026-27 | 2037-38 | Sum (Total) | ||
| Operating Expenses | ||||||
| Personnel Costs | ||||||
| Faculty Salaries & Benefits | $145,800 | $156,423 | $167,296 | $179,440 | $193,052 | $863,276 |
| Administrative & Support Staff | $45,900 | $49,072 | $52,613 | $56,931 | $61,774 | $249,300 |
| Academic & Institutional Costs | ||||||
| Curriculum Development & Instructional Materials | $24,500 | $27,349 | $30,181 | $32,859 | $35,780 | $164,679 |
| Facility Maintenance & Utilities | $32,500 | $34,195 | $36,774 | $42,561 | $49,267 | $195,300 |
| Student Support & Services | ||||||
| Financial Aid & Scholarships (Direct) | $65,352 | $71,448 | $78,090 | $85,132 | $92,714 | $436,640 |
| Capital Expenditures (One-Time) | ||||||
| Infrastructure Upgrade & New Buildings | $125,000 | $83,749 | $72,345 | $58,941 | $66,219 | $374,000 |
| Total Expenses | $598,354 | $477,103 | $510,390 | $428,852 | $509,937 | $2,474,831 |
| Summary Metrics | Financial Summary (USD) | |||||
|---|---|---|---|---|---|---|
| 2024-25 | 2025-26 | 2026-27 | Sum (Total) | |||
| Net Income (or Loss) | ($345,354) | ($209,160) | ($196,492) | $177,355 | $473,392 | ($804,815) |
| Cumulative Net Position (Year-End) | ($345,354) | ($554,514) | ($750,998) | $177,352 | $473,392 | ($804,815) |
| Key Performance Indicators (KPIs) | ||||||
| Operating Margin (%) | -170.1% | -93.0% | -78.2% | 59.4% | 141.7% | (-52.9%) |
| Revenue-to-Expense Ratio (R/E) | 41.7% | 51.3% | 62.7% | 79.5% | 64.9% | (135%) |
Create your own Excel template with our GoGPT AI prompt:
GoGPT