Kids Preschool Franchise Fees Income Opportunity
DRS group is a renowned business house with well diversified interests and a combined turnover in excess of 500 crores. DRS International School at Hyderabad since 2003 and a chain of over 100 preschools across India under the brand name DRS Kids and Edify Kids have made its presence in the field of education. Curriculum designed on primary year program (International Baccalaureate (IB)) guidelines.
- Theme based activity centric curriculum
- Comprehensive reading and writing readiness program
- Low Investment with high returns with an agreement of 10 years.
- Training support for the Center Head / Owners for the insight into the program and the management aspects.
- Marketing support (includes national print and electronic media).
- Team experts have hand picked teaching aids and resources.
The increasing Global competition has awakened parents to the fact that children need to be fully equipped to face challenges from a young age. Facing a tough struggle to get admission to kindergarten has made them realize that the situation demanded right grooming for their child from an even early age. It was then that the need for pre-schooling was acutely felt. In spite of this, the demand for quality inadequate pre-schools throughout the country is enormous. The recent past has seen the entry of reputed organizations, with a more professional approach, into the field. They have enjoyed a fair amount of success. And paved the way for a new entrant “EDIFY Kids” to grab a major share of the market.
Proven Backing
EDIFY KIDS is an initiative of the DRS GROUP, a well-known business house with diversified interests, with a combined turnover in excess of Rs. 500 crores. DRS has already made its presence felt in the field of education by establishing “DRS International School” at Hyderabad in 2003. Right from inception of operation, DRS International School has moved from strength to strength has created a niche market for itself in the international school arena, truly with its motto, “Strive to Surpass”, DRS International School has pledged to create a society of progressive thinking individuals by providing the finest quality education to its students.
Since inception in 2003, DRS International School has been striving to bring about a transformation in the education scenario. The endeavor is not so much to ‘teach’ the child but to empower the student to embark upon his\her own exciting journey of discovery and learning. It firmly believes that students and teachers are Co-travelers on the road to knowledge and self-actualization.
An ISO Certified Institution, DRS International School is an International Baccalaureate (IB) awarding school. The Board of advisors comprising eminent personalities including Sri T. N. Seshan, IAS, Former Chief Election Commissioner of India and Sri Gulab Ramchandani Ex Head Master, Doon School.
Firmly committed to its vision, DRS International School has, in a short span of time, succeeded in making a mark upon the educational landscape and today figures among the leading schools in the country.
A | B | C | D | E | F | G | |
---|---|---|---|---|---|---|---|
1 | PARTICULARS (Tier I Cities) | 1st Year | 2nd Year | 3rd Year | 4th Year | 5th Year | 6th Year |
2 | No. of Students -PG | 20 | 25 | 30 | 30 | 30 | 35 |
3 | No. of Students -IK-1 | 15 | 20 | 25 | 30 | 30 | 35 |
4 | No. of Students -IK-2 | 15 | 15 | 20 | 25 | 30 | 35 |
5 | No. of Students -IK-3 | 15 | 15 | 20 | 30 | 35 | |
6 | Total no. of Students | 50 | 75 | 90 | 105 | 120 | 140 |
7 | Tuition Fee per Student | 2000 | 2000 | 2200 | 2200 | 2400 | 2400 |
8 | Total Monthly Tuition fee | 100000 | 150000 | 198000 | 231000 | 288000 | 336000 |
9 | Period of Operation in Months | 12 | 12 | 12 | 12 | 12 | 12 |
10 | Total Yearly fee ( A ) | 1200000 | 1800000 | 2376000 | 2772000 | 3456000 | 4032000 |
11 | Admission fee (Non Refundable) | 5000 | 5000 | 5000 | 5000 | 5000 | 5000 |
12 | Application Registration fee | 500 | 500 | 500 | 500 | 500 | 500 |
13 | Total revenue from adm fee ( B ) | 250000 | 125000 | 75000 | 75000 | 75000 | 100000 |
14 | Note: Application fee of 500Rs is not added in Total revenue from adm fee. | ||||||
15 | Annual fee (one time Non Refundable) | 2000 | 2000 | 2000 | 2500 | 2500 | 2500 |
16 | Total Annual fee | 100000 | 150000 | 180000 | 262500 | 300000 | 350000 |
17 | |||||||
18 | Total Revenue Yearly (A+B+C) | 1550000 | 2075000 | 2631000 | 3109500 | 3831000 | 4482000 |
19 | Royalty on tution fee @ 14% from 4th year onwards calucalated | ||||||
20 | Royalty on Tuition fee @ 18% (on each child) | 216000 | 324000 | 427680 | 388080 | 483840 | 564480 |
21 | Total Revenue less Royalty | 1334000 | 1751000 | 2203320 | 2721420 | 3347160 | 3917520 |
22 | Recurring expenses | ||||||
23 | Salary Teaching Staff @ 12:1 (teacher @ 5000 average) | 15000 | 25000 | 30000 | 35000 | 45000 | 50000 |
24 | Salary Non Teaching Staff | 8000 | 10000 | 12000 | 14000 | 16000 | 18000 |
25 | Electricity | 2000 | 3000 | 3500 | 4000 | 4000 | 4000 |
26 | Stationary & Out-of-pocket expenses | 4000 | 6000 | 8000 | 10000 | 12000 | 14000 |
27 | Miscellaneous | 2000 | 6000 | 8000 | 10000 | 12000 | 14000 |
28 | Telephone Charges | 1000 | 1200 | 1400 | 1600 | 1800 | 2000 |
29 | Local Promotion | 6000 | 6000 | 8000 | 8000 | 6000 | 6000 |
30 | Rent for school | 25000 | 27500 | 30250 | 33275 | 36603 | 40263 |
31 | Total monthly expenses | 63000 | 84700 | 101150 | 115875 | 133403 | 148263 |
32 | Period of Operation in Months | 12 | 12 | 12 | 12 | 12 | 12 |
33 | Total yearly expenses (2) | 756000 | 1016400 | 1213800 | 1390500 | 1600830 | 1779153 |
34 | Gross Profit | ||||||
35 | Total GP | 578000 | 734600 | 989520 | 1330920 | 1746330 | 2138367 |
36 | Fixed expenses | ||||||
37 | Agreement Fee | 285000 | |||||
38 | |||||||
39 | Annual Extension Fee | 7500 | 7500 | 7500 | |||
40 | Total Fixed expenses | 285000 | |||||
41 | Net Profit after expenses | 293000 | 734600 | 989520 | 1323420 | 1738830 | 2130867 |
42 | |||||||
43 | Royalty: | ||||||
44 | |||||||
45 | Years | Percentage | |||||
46 | |||||||
47 | 1st Year | 18% | |||||
48 | 2nd Year | 18% | |||||
49 | 3rd Year | 18% | |||||
50 | |||||||
51 | 4th Year | 14% | |||||
52 | 5th Year | 14% | |||||
53 | 6th Year | 14% | |||||
54 | |||||||
55 | 7th Year | 10% | |||||
56 | 8th Year | 10% | |||||
57 | 9th Year | 10% | |||||
58 | 10th Year | 10% | |||||
59 | |||||||
60 | The above percentage mentioned will be calculated on Tuition Fee only | ||||||
61 | |||||||
62 | 4th Year to 10th Year an annual fee of Rs. 7500/- will be charged. | ||||||
63 | |||||||
64 | There is added advantage to the above proposal from the 4th year onward if the royalty goes up beyond 2.75 lacks per annum, then the associates will have to pay only 2.75 lacks per annum and from the 7th year only 2 lacks per annum. |
This is the Blog which is really appreciable. You did a great job by sharing this valuable and helpful information with us.but it’s all I could think after enjoying your posts....... by QNT 561 Week 2 provider.
ReplyDelete