No Royalty Benifit


Product

Average Charge

Monthly Target

Annual Target

Annual Collection

Pool Benifit
#
#
#
Rs: 5128450
DMIT Test & Enrollment
Rs: 650
Rs: 125
Rs: 1500
Rs: 975000
No Royalty Payout
#
#
#
Rs: 6103450


Collection From Course Sales


Animation
Rs: 20000
10
120
Rs: 2400000
Account
RS: 5000
10
120
Rs: 600000
Software
Rs: 5000
10
120
Rs: 600000
Hardware
Rs: 4000
10
120
Rs:480000
Digital Marketing
Rs: 5000
10
120
Rs:600000
Eng.Placement
Rs:5000
10
120
Rs: 600000

Total

Rs: 5280000



Total Expected Profits

No Royality Benifit:
Rs: 61,03,450
Direct Business Profit
Rs: 77,71,450
Collection For Course Sales:
Rs: 5,28,0000
Franchise Pool and Benefit
Rs: 1,26,48000
Expenditure
Rs:36,12,000
Gift Profit-
Rs:16,85,00000
Profit
Rs:77,71,450
Total Profit
Rs:188,919,450
Benifit From Club 124
Rs: 641,056,250
Yearly Expenditure
Rs: 9,72,000 (12 x 810000)
= 9,720000
Royality To Head Office
Rs:52,80000
50% = 26,40,000
You Can Earn Rs: 829,975,700
Rs: 36,12,000



Franchise Pay Out


Invest 4 Lakh Earn (83 Crore)

No. of Franchise

Payout

Dream Gift

1
2
Rs: 60000
4
Rs: 60000
8
Rs: 96000
16
Rs: 144000
32
Rs: 192000
Bullet 350cc
64
Rs: 192000
i10 Car
128
Rs: 384000
SUV Car
256
Rs: 768000
5 BHK Banglow
512
Rs: 1536000
Luxury Car
1024
Rs: 3072000
Deluxe Banglow
2048
Rs: 6144000
5 Star School

Total Pay Out

Rs: 12648000