| |
Franchise Fee Details A Centre |
1. |
Franchise Amount |
50,000.00 |
74,695.00 |
2. |
Service Tax 10.3 % |
5,150.00 |
3. |
Course Instructor Fees |
15,000.00 |
4. |
Service Tax 10.3% |
1,545.00 |
5. |
Display Abacus |
3,000.00 |
Total Amount |
|
| |
Benefits for Franchisee
Estimated Earnings for ‘A’ Class Centre
For 100 Students enrolled - 15 Students in a batch100 X Rs.1350 = Rs. 1.35000
Less Course Instructor’s income (Rs. 300 X 100 Students) = Rs. 30000/-
Less Books, royalty (Rs. 300 X100 students) = Rs. 30000/-
Gross semester income for the franchisee = Rs. 75000/-
Gross monthly income for franchisee = Rs. 25000/-
Gross monthly income for Course Instructor = Rs. 10000/-
Less admin. expenses (rent, electricity, Telephone & Misc.) = Rs. 6000/-
Expected net monthly income for franchisee = Rs. 19000/-
Total Net income per month – Franchisee & CI incomes together = Rs. 29000/-
Net monthly income will be Rs. 29000/- with 100 students and 1 Course Instructor
and over 14 hours per week.
Service Tax to be collected from the students and paid.
|
| |
Franchise Fee Details B Centre |
1. |
Franchise Amount |
35,000.00 |
52,635.00 |
2. |
Service Tax 10.3 % |
3,605.00 |
3. |
Course Instructor Fees |
10,000.00 |
4. |
Service Tax 10.3% |
1,030.00 |
5. |
Display Abacus |
3,000.00 |
Total Amount |
|
| |
Benefits for Franchisee
Estimated Earnings for ‘B’ Class Centre
For 100 Students enrolled - 15 Students in a batch100 X Rs. 900 = Rs. 90000/-
Less Course Instructor’s income (Rs. 180 X 100 Students) = Rs. 18000/-
Less Books, royalty (Rs. 180 X100 students) = Rs. 18000/-
Gross semester (3 months) income for the franchisee = Rs. 54000/-
Gross monthly income for franchisee = Rs. 18000/-
Gross monthly income for Course Instructor = Rs. 6000/-
Less admin. expenses (rent, electricity, Telephone & Misc.) = Rs. 4000/-
Expected net monthly income for franchisee = Rs. 14000/-
Total Net income per month – Franchisee & CI incomes together = Rs. 20000/-
Net monthly income will be Rs. 20000/- with 100 students and 1 Course Instructor
and over 14 hours per week.
Service Tax to be collected from the students and paid.
|
| |
Franchise Fee Details C Centre |
1. |
Franchise Amount |
25,000.00 |
36,090.00 |
2. |
Service Tax 10.3 % |
2,575.00 |
3. |
Course Instructor Fees |
5,000.00 |
4. |
Service Tax 10.3% |
515.00 |
5. |
Display Abacus |
3,000.00 |
Total Amount |
|
| |
Benefits for Franchisee
Estimated Earnings for ‘C’ Class Centre
For 100 Students enrolled - 15 Students in a batch100 X Rs. 450 = Rs. 45000/-
Less Course Instructor’s income (Rs. 90 X 100 Students) = Rs. 9000/-
Less Books, royalty (Rs. 90 X100 students) = Rs. 9000/-
Gross semester (3 months) income for the franchisee = Rs. 27000/-
Gross monthly income for franchisee = Rs. 9000/-
Gross monthly income for Course Instructor = Rs. 3000/-
Less mthly. admin. expenses (rent, electricity, Telephone & Misc.) = Rs. 2500/-
Expected net monthly income for franchisee = Rs. 6500/-
Total Net income per month – Franchisee & CI incomes together = Rs. 9500/-
Net monthly income will be Rs. 9500/- with 100 students and 1 Course Instructor
and over 14 hours per week.
Service Tax to be collected from the students and paid. |
| |
|