Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
MONTESSORI SCHOOL
HEAD OFFICE 6th Floor LDA Plaza, Egerton Road, Lahore. Tel: (92 042) 111-111-456 Fax: (92 042) 6304926-7 helpdesk@smeda.org.pk
REGIONAL OFFICE PUNJAB REGIONAL OFFICE SINDH 5TH Floor, Bahria Complex II, M.T. Khan Road, Karachi. Tel: (021) 111-111-456 Fax: (021) 5610572 helpdesk-khi@smeda.org.pk REGIONAL OFFICE NWFP Ground Floor State Life Building The Mall, Peshawar. Tel: (091) 9213046-47 Fax: (091) 286908 helpdesk-pew@smeda.org.pk REGIONAL OFFICE BALOCHISTAN Bungalow No. 15-A Chaman Housing Scheme Airport Road, Quetta. Tel: (081) 831623, 831702 Fax: (081) 831922 helpdesk-qta@smeda.org.pk
8th Floor LDA Plaza, Egerton Road, Lahore. Tel: (042) 111-111-456 Fax: (042) 6304926-7 helpdesk.punjab@smeda.org.pk
June, 2010
Pre-Feasibility Study
Montessori School
DISCLAIMER
The purpose and scope of this information memorandum is to introduce the subject matter and provide a general idea and information on the said area. All the material included in this document is based on data/information gathered from various sources and is based on certain assumptions. Although, due care and diligence has been taken to compile this document, the contained information may vary due to any change in any of the concerned factors, and the actual results may differ substantially from the presented information. SMEDA does not assume any liability for any financial or other loss resulting from this memorandum in consequence of undertaking this activity. Therefore, the content of this memorandum should not be relied upon for making any decision, investment or otherwise. The prospective user of this memorandum is encouraged to carry out his/her own due diligence and gather any information he/she considers necessary for making an informed decision.
The content of the information memorandum does not bind SMEDA in any legal or other form.
DOCUMENT CONTROL
Document No. Revision Prepared by Issue Date Revision Date Issued by PREF-66 3 SMEDA-Punjab August, 2003 June, 2010 Library Officer
Pre-Feasibility Study
Montessori School
1 2 3 4
EXECUTIVE SUMMARY INTRODUCTION TO SMEDA PURPOSE OF THE DOCUMENT PROJECT PROFILE 4.1 4.2 4.3 4.4 4.5 PROJECT BRIEF OPPORTUNITY RATIONALE PROJECT COST VIABLE SIZE PROPOSED CAPACITY
4 5 5 5 5 6 6 6 6 7 8 8 9 9 9 10 10 10 11 11 12 13 13 14 14 14 15 15 16 17 18 19 21 22 24 24 24 24 25
MARKET ANALYSIS 6.1 6.2 6.3 THE HIGH INCOME GROUP THE MIDDLE INCOME GROUP THE LOW INCOME GROUP
7 8 9
KEY SUCCESS FACTORS REGULATIONS HUMAN RESOURCE REQUIREMENT 9.1 KEY PERSONNEL
10 11
EQUIPMENT REQUIREMENT LAND & BUILDING 11.1 11.2 11.3 11.4 AREA REQUIREMENTS RECOMMENDED MODE FOR ACQUIRING LAND BUILDING RENT SUITABLE LOCATION
12
FINANCIAL ANALYSIS 12.1 12.2 12.3 12.4 12.5 12.6 PROJECT ECONOMICS PROJECTED INCOME STATEMENT PROJECTED BALANCE SHEET PROJECTED CASH FLOW STATEMENT FEE INCOME SALARIES EXPENSE
13 14
KEY ASSUMPTIONS ANNEXURE 14.1 14.2 14.3 14.4 SCHOOL FURNITURE SUPPLIERS AND MARKETS IT EQUIPMENT MARKETS ELECTRICAL EQUIPMENT AND APPLIANCES SUPPLIERS AND MARKETS EDUCATIONAL EXPERTS/CONSULTANTS
Pre-Feasibility Study
Montessori School
EXECUTIVE SUMMARY
This project involves establishing a Montessori school in big cities of Punjab, starting classes from Play-group to Class II. The target market of this school is children, 3 7 years of age, belonging to the middle income group. The school will provide quality education starting at the Elementary level charging an affordable fee. The school will practice advanced educational procedures teaching an extensive curriculum and using modern teaching methodology in sync with international standards. Qualified and experienced faculty will be hired. The school will have sophisticated infrastructural facilities, spacious classrooms, and wide-ranging learning material from books to toys for a good educational experience. Schools with high reputation have a stringent admission selection process, for which Montessori schools provide the necessary training. This has given rise to high demand for Montessori school systems that can prepare children for admission to reputable Primary schools. With the growing population and a limited number of schools, establishment of elementary schools has become a requirement for necessary educational training starting at an early age. The total project cost for setting up this school is estimated at Rs. 4.533 million out of which the Capital Cost is estimated at Rs. 2.533 million. The project is financed through 50% debt and 50% equity. The project NPV is around Rs. 10.647 million, with an IRR of 63% and payback period of 2.50 years. The legal business status of this project is proposed as Sole Proprietorship. The overall proposed capacity of the school is 300 students. Each class level from Playgroup Class II has two to three sections. The maximum number of enrollments per class is limited to 20 students from Playgroup till KG II and 30 students for class I and II. The proposed building will be acquired on rent, covering an aprox. area of 2.5-Kanals to accommodate the proposed student strength.
Pre-Feasibility Study
Montessori School
INTRODUCTION TO SMEDA
The Small and Medium Enterprise Development Authority (SMEDA) was established with the objective to provide fresh impetus to the economy through the launch of an aggressive SME support program. Since its inception in October 1998, SMEDA adopted a sectoral SME development approach where key sectors were selected on the criterion of SME presence. In depth research was conducted and comprehensive development plans were formulated after identification of impediments and retardants. The all-encompassing sectoral development strategy involved overhauling of the regulatory environment by taking into consideration other important aspects including finance, marketing, technology and human resource development. SMEDA has so far successfully formulated strategies for key sectors including, Fruits & Vegetables, Marble & Granite, Gems & Jewelry, Marine Fisheries, Leather & Footwear, Textiles, Surgical Instruments, Transport and Dairy. Whereas the task of SME development at a broader scale still requires more coverage and enhanced reach in terms of SMEDAs areas of operation. Along with the sectoral focus a broad spectrum of Business Development Services is also being offered to the SMEs by SMEDA. These services include identification of viable business opportunities for potential SME investors. In order to facilitate these investors, SMEDA provides Help Desk Services as well as development of project specific documents. These documents consist of information required to make well researched investment decisions. Pre-feasibility Studies and Business Plan Development are some of the services provided to enhance the capacity of individual SMEs to capitalize on viable business opportunities.
Pre-feasibility studies are developed primarily to facilitate potential entrepreneurs in project identification for investment. Pre-feasibility Studies may form the basis on which an important investment decision maybe made. The document covers various aspects of the business venture from project concept development to, financing and business management.
PROJECT PROFILE
The project is about starting a Montessori School (Elementary level education) for children. The proposed plan is to start classes from Playgroup to Class II. 4.1 Project Brief
The study provides information regarding investment opportunity for setting up a Montessori school in any big city of Pakistan i.e. Lahore, Islamabad, Multan, Faisalabad, Peshawar, Quetta or Karachi. However, the project may also be started in smaller cities, after careful market research. It is also recommended that the Montessori school should be located in an easily approachable location in line with the selected target market.
Pre-Feasibility Study
Montessori School
4.2
Opportunity Rationale
Montessori school education is the first formal learning stage for a child. A child learns to recognize different alphabets, words, sounds and characteristics. It teaches children to behave in groups, helping them learn socialization at an early stage. The fast paced life of the metropolitan cities is significantly influencing the life style of its inhabitants. Economic pressures are compelling both parents to work towards achieving and sustaining quality life standards. This has further added to complexity and competition of a Metropolitan city. As a result of these social changes, the trend of sending children to Daycare Centers or to Montessori schools at a much earlier age is gaining rapid grounds. This has further added to complication and competition of a metropolitan city resulting in high demand for Montessori schools in the metropolitan cities. The growing population has exhausted the limited capacity of the existing private as well as public primary school systems. The growing population has put tremendous pressure on the existing public sector education infrastructure in the country. Private sector with its investment capacity to provide well equipped and well staffed school system is therefore, well positioned to exploit this opportunity for establishing viable school systems in the country. 4.3 Project Cost
Total project cost for setting up a Montessori School is estimated at Rs. 4.533 million. The financial structure for the proposed pre-feasibility is assumed to consist of 50% debt and 50% equity. However this composition of debt and equity can be changed as per the requirement of the investor. 4.4 Viable size
The minimum viable size for this particular school is around 300 students. 4.5 Proposed Capacity
It is proposed that students be admitted for Playgroup to Class II. There are 13 proposed classrooms for the school having a total capacity of 300 students. However, this capacity may not be achieved in the initial years of operations. The year wise capacity utilization details are mentioned in the table below: Table 4-1: Year Wise Number of Students (Maximum Utilization) Class Students Per Year Year 1 Year 2 Year 3 Year 4 Play Group 60 60 60 60 KG-I 30 60 60 60 KG-II 30 60 60 60 Class I 15 45 60 60 Class II 15 31 60 60 Total 150 256 300 300
PREF-66/Rev 3/June, 2010
Year 5 60 60 60 60 60 300
Pre-Feasibility Study
Montessori School
In Pakistan, education remains inequitably distributed among various income groups and regions. Literacy and participation rates are below those in other South Asian countries with similar level of economic development. Due to financial constraints and requirement of managerial capacity, education targets have remained unaccomplished. Programs approved by the Government were not completed because of inadequate resource allocation. The slow implementation of programs/projects undermined the efficiency of the system at all levels, significantly in terms of qualitative improvement. Education is the key to change and progress and the Government of Pakistan has adopted this sector as one of the pillars for poverty reduction and benefit of masses. The Government is committed to provide best educational facilities to its people within the minimum possible time, by introducing its incentive for private investment and the concept of Public-Private partnership as described earlier in the report. The Education system of Pakistan is divided into the following tiers: Table 5-1: Education System in Pakistan1 Level Elementary (Montessori) Primary Middle Secondary Higher Secondary B.A (Graduate Degree) M.A (Post-graduate Degree) M. Phil/ Ph.D. Classes Playgroup, Kindergarten I-V VI-VIII IX-X XI-XII Admission Age (Year) 3-5 5 10 13 16 Duration 2 Years 5 Years 3 Years 2 Years 2 Years 2 Years 2 Years 3 Years
According to Pakistan Social and Living Measurement (PSLM) Survey, the over all literacy rate, in 2007-08 was 56% compared to 55% in 2006-07. Literacy remains higher in urban areas (71%) than in rural areas (49%) and more in men (69%) compared to women (44%).2 Comparatively high incidence of illiteracy among female may be due to pervasive gender inequality and limited access to the available educational facilities. A comparative picture of literacy rates of both sexes by province and rural/urban division is given in table below: Table 5-2 Literacy Rates in Percentage3 2006-07 Total 55 Male 67 Female 42 2007-08 Total 56 Male 69 Female 44
Province/Area Pakistan
1
Source: Educational Guide of Pakistan (2008-09) www.pef.com.pk 2 Economic Survey of Pakistan 2008-09 (www.finance.gov.pk) 3 Economic Survey of Pakistan 2008-09 (www.finance.gov.pk) PREF-66/Rev 3/June, 2010
Pre-Feasibility Study
Montessori School
RURAL URBAN Balochistan Rural Urban NWFP Rural Urban Punjab Rural Urban Sindh Rural Urban
48 73 42 33 60 47 47 64 58 53 75 55 37 74
63 80 58 49 75 67 68 78 67 66 81 67 54 81
32 66 22 13 41 28 26 49 48 40 69 42 17 65
49 71 46 34 60 49 48 65 59 55 74 56 41 74
65 81 66 51 78 68 68 80 70 68 80 69 59 82
36 65 23 15 39 33 30 52 48 44 69 42 22 66
The Montessori education in the country is yet at an early stage to absorb the growing demand. However, few school systems have steadily established themselves at least in bigger cities of the country. Some prominent names in Montessori education in Lahore include, The Lahore Pre-School, Kids Campus, Scarsdale, Lahore Grammar School, Lahore Alma and the Lahore Kindergarten within the Lahore city. Karachi is the largest city with well-established private sector education systems. Major Montessori schools in Karachi include Montessori World, Radiant Montessori, PAF Montessori, Head Start and CAS (Center for Advanced Studies). At present, most of the elementary school systems in the country fall in one of the following two categories. 5.1 Pre-School/Daycare Nursery/Kindergarten/Montessori/Test Preparation Centers Pre School/Daycare
The Pre-school/ Daycare Centers admit children ranging from 3 months to 3 years of age. However, on an average a child of two and a half years of age is normally admitted to a Pre-School. At Daycare Centers, children are normally engaged in playful activities with no formal training imparted. Pre-school training includes recognition of numbers and alphabets, introduction to basic shapes, body parts, poems and basic religious knowledge. 5.2 Nursery/Kindergarten/Montessori
This tier of education system is the first stage of formal learning process for a child. Normally a child of three years of age is admitted to this system of education. Different teaching methods and course work is applied at this level of education. Most school systems adopt their own teaching methodology. At this level of school education, it is the
Pre-Feasibility Study
Montessori School
teachers and the school environment that is more important for the pupils than the course work itself. The schools prepare their students to socialize with other children in the same age bracket and familiarize them for a more formal primary level education. In addition, a vast majority of the schools in this tier also adopt their course curriculum to prepare the children for admission in primary level schools, where admission is highly competitive.
MARKET ANALYSIS
Based on the household income, the target market will be middle income group. Based on the target markets preference, the school will provide quality education at an affordable fee.
There are two broad market-positioning options available to a Montessori School System.
Irrespective of the education services, income based target market will play a crucial role in the overall positioning of the school. Any entrepreneur planning to open up a Montessori school should first decide upon the objective of the venture. Various options available in this regard may include: To plan a Montessori school with emphasis on Daycare services. To establish a school as a Preparatory School for other reputed Primary Level Schools. To establish a Montessori School with incremental expansion of services into primary and high school level.
Based on income level, the school can position itself for any of the following three broad income groups; 6.1 The High Income Group
The upper income group segment is quality and reputation conscious. Most parents of the children enrolled in these schools belong to the different section of the society i.e. selfemployed businessmen, high paid government or private sector executives. Existing schools in the category charge a fee ranging from Rs. 5,000-10,000 per month. These schools are characterized by large custom built campuses, swimming pools, indoor as well as outdoor physical activities areas, and furnished spacious classrooms with heaters and air conditioners. These schools offer well designed modern course work, and employ highly trained Montessori teachers. 6.2 The Middle Income Group
Schools in this category normally charge a fee ranging from Rs. 1,500-5,000 per month. These schools cater to children of well-educated and professionally employed parents. The important characteristics of these schools include well located school buildings that may be custom built or rented premises, modern course work adopted by other modern school systems, and comfortable class rooms with some provisions for playing area.
Pre-Feasibility Study
Montessori School
6.3
The concept of Montessori education is not very old in this income bracket; however an increasing number of parents in this category have also now started sending their children to these schools. One of the major reasons is that most of the private schools at primary level now do not accept students directly in Class 1. This category of schools charges a monthly fee up to Rs. 1,500. These schools have small buildings with little or no provisions for physical activities.
At a Montessori school level, teachers/attendants play a critical role in the success of learning process. Therefore, it is suggested that staff employed by the school should be highly educated and properly trained for Montessori education. Before starting education services, it is recommended that teacher training program should be imparted. In addition to the quality of teachers employed, the teacher student ratio should be kept at a well-researched optimum level. The education curriculum should be well researched and comprehensive. In addition to paper course work, it is suggested that visual and other teaching tools should also be optimally used. Parents are conscious about the well being and safety of their children at schools, therefore, it is suggested that the school environment ensures security and should be free from any apparent hazards. The school should preferably not be located in a highly populated location or at a location with high traffic hazards. The area of the classrooms should be in line with the number of students in each classroom. Moreover, the classrooms should either be air-conditioned or at least well ventilated. Classrooms should also be well equipped with teaching as well as extra curricular activity aids. Adequate provisions for physical, either indoor or outdoor or both facilities should be made available. Continuous teacher parent interaction should also be a regular feature of the school education system.
REGULATIONS
Formal registration is required for the setup of new Montessori and elementary schools with the Executive District Officer (EDO) Education. The application is to be submitted on a prescribed form which can be obtained from the department along with Rs.5,000 registration fee and Rs. 500 annual subscription. Domestic rates apply on the utility bills if an institution is registered with the department.
10
Pre-Feasibility Study
Montessori School
Table 9-1: Human Resource required for the first year Position Principal Teacher coordinator Activity Teacher cum Librarian Computer Teacher Teacher Play Group Teacher KG-I Teacher KG-II Class I Class II Games teacher Accountant Student Attendant Guard Peon / Helper Cleaner TOTAL 9.1 Key Personnel Number 1 1 1 1 6 3 2 1 1 1 1 5 2 1 2 29
i. Principal The principal should be responsible for coordinating all the activities of the school including the hiring of teachers, developing liaison with the parents, maintaining and developing the brand name of the school for appropriate positioning, course design, admission tests and extra curricular activities. ii. Teachers coordinator An experienced and trained Montessori school teacher is recommended for this post The Coordinator would be assisting the principal in all school matters. He/she will be responsible for teachers attendance, their performance and evaluation. He/she has to collaborate with students, parents, staff and volunteers to ensure that group activities run effectively. Supervise and monitor the tutoring of students. Coordinate any special projects to increase coaching awareness among teachers including arranging guest speakers, visits and workshops. iii. Accountant The accountant will be responsible for book keeping and maintaining accounts, salaries, and other administrative expenditures. iv. Teachers Experienced teachers or fresh graduates with a natural aptitude for teaching should be employed. A balanced mix of experienced and fresh teachers is recommended for efficient running of the school. Each teacher shall be given a class and held responsible
11
Pre-Feasibility Study
Montessori School
for proper training, imparting knowledge, arranging co-curricular activities for the children and their performances in the examinations. v. Student Attendants The students in the elementary institutes are very young and may also need attendants or baby-sitters. One attendant will be require for every two classes. Librarian / Activity Teacher One person is recommended for running the library and for activity room. vi. Computer Teacher The person should be responsible for the introduction of information technology to the young students and for proper arrangement of students games and basic computer learning.
10 EQUIPMENT REQUIREMENT
The details of the different equipment required for the project is given in the following tables: Table 10-1: Office Equipment Details Equipment Computers Printer (Laser) UPS Air condition (1.5 tons) Fax Machine Telephone Sets Total Equipment Table 10-2 Other Equipment Detail Description See Saw 4 Feet Slide 6 Feet Slide 8 Feet Slide Monkey Bars 6x6 White Boards Soft Boards Computer UPS Water cooler Microwave Oven Refrigerator
PREF-66/Rev 3/June, 2010
Quantity 3 1 3 4 1 4 16
Cost per Unit (Rs.) 25,000 10,000 7,500 40,000 12,000 1,000
Total Cost (Rs.) 75,000 10,000 22,500 160,000 12,000 4,000 283,500
Quantity 2 1 1 1 1 15 2 15 15 2 1 1 12
Cost per Unit (Rs) 10,000 12,000 15,000 18,000 10,000 2,200 1,800 25000 7,500 15,000 7,500 22,000
Total Cost (Rs) 20,000 12,000 15,000 18,000 10,000 33,000 3,600 375,000 112,500 30,000 7,500 22,000
Pre-Feasibility Study
Montessori School
Generator (5KV) Merry-go-Round Inflatable Pool Computer Server Printer for Lab Total Table 10-3: Furniture & Fixtures Detail Furniture & Fixtures Round tables for Play group Chairs for Play group Teacher chairs for Play group Round Tables for KG-I Chairs for KG-I Teacher chairs for KG-I Round Table for KG-II Chairs for KG-II Teachers Chair for KG -II Teacher Table & Chair for class-I Student table & Chair for Class- I Teacher Table & Chair for class -II Student Table & Chair for Class -II Cupboards & Book shelves Children Books /toys/Entertainment equipment Computer Chairs Computer Tables Carpet ( sq. ft) Principal and admin staff Total Furniture & Fixture Cost
1 1 2 1 1 63
Quantity 8 60 6 8 60 6 8 60 4 3 60 3 60 8
Cost per Unit(Rs) 3,000 1,000 1,500 3,000 1,000 1,500 3,000 1,000 1,500 4,000 2,000 4,000 2,000 5,000
Total Cost(Rs) 24,000 60,000 9,000 24,000 60,000 9,000 24,000 60,000 6,000 12,000 120,000 12,000 120,000 40,000 150,000 45,000 37,500 200,950 100,000 1,113,450
30 15 4,019 1
13
Pre-Feasibility Study
Montessori School
computer section. An adequate area should be allocated for the playground. The playground should have seesaws, slides, monkey bars and other playing equipment and tools. Table 111-1 Covered Area Requirements Space Requirements Class Rooms Teachers Staff Room Library/Entertainment Room Admin Rooms Computer Class Washrooms & Kitchen Grounds Total Covered Area Requirement 11.2 Recommended Mode for Acquiring Land It is recommended that the proposed project should be established in a rented building to reduce initial infrastructure cost. In case a purpose built building is purchased, infrastructure cost will increase. 11.3 Building Rent Monthly rent for the proposed 2.5 Kanal building is estimated at Rs. 200,000. 11.4 Suitable Location The suitable location will depend upon the target market. All major cities in the country are best suited for starting a Montessori school. However, with the increasing population pressure and increasing concentration of well reputed Montessori schools in metropolitan cities, peripheral and smaller cities also present a very lucrative business opportunity for opening up a well planned Montessori school. Other than Lahore, Karachi & Islamabad, cities like Sargodha, Multan, Faisalabad, Sheikhupura, Rahimyar Khan, Gujranwala, Sialkot, Gujrat, Hyderabad and Abbotabad are some of the cities in this category. Moreover, the presence of large middle class families in major cantonment cities of the country is another opportunity to be tapped. Required Area (Sq. ft) 6,000 144 500 575 400 270 6,961 14,850
14
Pre-Feasibility Study
Montessori School
12 FINANCIAL ANALYSIS
12.1 Project Economics Table 122-1 Project Cost/Capital Requirements Fixed Capital Requirement Machinery & Equipment Office Equipment Office Furniture & Fixture Pre-Operating Cost Registration Cost Total Fixed Capital Cost Working Capital Upfront Building Rental Rent Security (Refundable) Cash Total Working Capital Total Investment in the Project (Rs.) Table 12-2 Description Equity Debt Table 12-3 Project Returns Equity 10,755,793 97% 1.93 Project 10,647,971 63% 2.50 Financing Plan 50% 50% Total Amount Rs. 2,266,525 2,266,525 Total Cost Rs. 799,600 283,500 1,113,450 329,000 7,500 2,533,050 1,200,000 600,000 200,000 2,000,000 4,533,050
15
Pre-Feasibility Study
Montessori School
SMEDA Pak Rupees Year 5 510,513 18,974,736 19,485,249 4,813,961 4,813,961 14,671,288 1,739,351 3,513,840 753,529 105,415 15373.05 173,935 173,935 292,279 194,852 35,138 176,900 65,800 17,569 17,569 1,500 209,952 64,319 52,708 7,603,964 7,067,324 7,067,324 53,926 7,013,397 1,753,349 5,260,048
16
Pre-Feasibility Study
Montessori School
SMEDA Pak Rupees Year 5 16,159,456 1,623,771 17,783,226 439,780 155,925 559,058 1,154,763 18,937,989 187,210 187,210 0 0 2,266,525 16,484,254 18,750,779 18,937,989
17
Pre-Feasibility Study
Montessori School
SMEDA Pak Rupees Year 5 5,260,048 176,900 65,800 1,500 (145,774) 592,981 600,000 17,019 (1,650,000) 4,918,473
(698,774) (698,774)
(442,057) (442,057)
(518,211) (518,211)
(607,483) (607,483)
175,114
2,241,993
4,247,389
4,188,983
4,310,990
18
Pre-Feasibility Study
Montessori School
Sections 3 3 3 2 2 13
19
Pre-Feasibility Study
Montessori School
Tuition Fee Play Group KG 1 KG 2 Class 1 Class 2 Total Yearly Tuition Revenue Total Revenue Admission Fee Yearly Tuition Revenue Total Revenue
Year 1 2,160,000 1,260,000 1,260,000 720,000 720,000 6,120,000 Year 1 1,050,000 6,120,000 7,170,000
Year 2 2,376,000 2,772,000 2,772,000 2,376,000 1,636,800 11,932,800 Year 2 1,220,100 11,932,800 13,152,900
Year 3 2,613,600 3,049,200 3,049,200 3,484,800 3,484,800 15,681,600 Year 3 802,620 15,681,600 16,484,220
Year 4 2,874,960 3,354,120 3,354,120 3,833,280 3,833,280 17,249,760 Year 4 486,203 17,249,760 17,735,963
Year 5 3,162,456 3,689,532 3,689,532 4,216,608 4,216,608 18,974,736 Year 5 510,513 18,974,736 19,485,249
20
Pre-Feasibility Study
Montessori School
1 6 1 1 6 4 3 3 1 0 26 1 5 2 1 2 11
290,400 871,200 145,200 174,240 871,200 580,800 435,600 435,600 174,240 3,978,480 174,240 726,000 232,320 101,640 203,280 1,437,480
1 6 1 1 6 4 3 3 1 0 26 1 5 2 1 2 11
319,440 958,320 159,720 191,664 958,320 638,880 479,160 479,160 191,664 4,376,328 191,664 798,600 255,552 111,804 223,608 1,581,228
1 6 1 1 6 4 3 3 1 0 26 1 5 2 1 2 11
351,384 1,054,152 175,692 210,830 1,054,152 702,768 527,076 527,076 210,830 4,813,961 210,830 878,460 281,107 122,984 245,969 1,739,351
2 1 2 1 1
21
Pre-Feasibility Study
Montessori School
13 KEY ASSUMPTIONS
Table 133-1 Operating Assumptions Operational Days Per Month Months Operational Table 133-2 Capacity Utilization Assumptions Capacity Utilization (First Year) New Students Admission Growth Rate First Year Student Enrollment Student Drop-out Ratio Table 133-3 Economic Assumptions Electricity Growth Rate Salary Growth Rate Rent Growth Rate Student Fee Growth Rate Admission Fee Growth Rate Misc. Expense Growth Rate Table 133-4 Expense Assumptions Office Expense (Stationary, Entertainment etc.) Communication Expense Promotional Expense Students Teaching Aid Entertainment &Event Expense Repair & Maintenance Expense 10% of Administrative Expense 10% of Administrative Expense 2% of Revenue 1.5% of Revenue 1% of Revenue 2% of Machinery, Equipments, Furniture & Fixtures 10% 10% 10% 10% 10% 10% 50% 5% 150 5% 22 12
Table 133-5 Depreciation Assumptions Depreciation Method Equipment Office Furniture & Fixtures Straight Line 10% 10%
22
Pre-Feasibility Study
Montessori School
Table 133-6 Proportion of New Admission Play Group KG 1 KG 2 Class 1 Class 2 Table 13-7 Revenue Assumptions Admission Fee Play Group KG 1 KG 2 Class 1 Class 2 Table 13-8 Income Tax Slabs Tax Rate 0.00% 0.50% 1.00% 2.00% 3.00% 4.00% 5.00% 7.50% 10.00% 12.50% 15.00% 17.50% 21.00% 25.00% 7,000 7,000 7,000 7,000 7,000 Student Security (Refundable) 5,000 5,000 5,000 5,000 5,000
Income Slabs 100,000 110,000 110,000 125,000 125,000 150,000 150,000 175,000 175,000 200,000 200,000 300,000 300,000 400,000 400,000 500,000 500,000 600,000 600,000 800,000 800,000 1,000,000 1,000,000 1,300,000 1,300,000 and above
23
Pre-Feasibility Study
Montessori School
14 ANNEXURE
14.1 School Furniture Suppliers and Markets i. Decora Furniture Lahore Address: 47-Ferozpur Road, Lahore, Pakistan Tel: +92-42-37554862 ii. Interwood Mobel Lahore Address: 117-E-1, Gulberg-III, Lahore Tel: +92-42-35870222-6549123-5711117 Fax: +92-42-36549126 Email: sales@interwoodmobel.com URL: http://www.interwoodmobel.com iii. Javaid & Co. Lahore Address: 29130-Nishter Road, Lahore Tel: +92-42-37653007 iv. Master Fibre Glass Lahore Address: 47-C,3 Miraj Building, Ferozepur Road, Lahore Tel: +92-42-35010010 v. Koncept Furniture - Gujrat Address: Dheerkay By Pass, G.T. Road, Gujrat, Pakistan Tel: +92-300-6233455 vi. vii. Nisbat Road Market Lahore Ferozepur Road Market - Lahore
14.2 IT Equipment Markets i. ii. Hafeez Centre Lahore Hall Road - Lahore
14.3 Electrical Equipment and Appliances Suppliers and Markets i. Asian Electronics Address: 7-C, Ground Floor, Abid Market, Shadab Colony, Temple Road, Lahore Tel: +92-42-35030276 Fax: +92-42-36372772 E-mail: asian_elc@hotmail.com
24
Pre-Feasibility Study
Montessori School
ii.
Volta Electrical Equipment Address: 81-3, Shahra-e-Quaid-e-Azam, Lahore Tel: +92-42-36304616, 36301546
iii.
VIP Electronics Address: G-1, Ahmed Plaza, Main Hall Road, Lahore Tel: +92-42-37220089, 37230089 Fax: +92-42-37233534
iv.
Swans International Address: 50-F, Main Gulberg-III, Lahore Tel: +92-42-35752839, 35877761 Fax: +92-42-35753901 E-mail: swansintl@technologist.com
v.
Madina Electronics Address: 126-A, Temple Road, Lahore Tel: +92-42-37356612, 37356740
vi. vii.
14.4 Educational Experts/Consultants i. Ms. Rozina Jumani Director Planning and Capacity Building/Educational Consultant Email: rozinajumani@gmail.com ii. FINCON Services Inc. Pakistan House #798 Street 16, Sector I-8/2 Islamabad 46000, Pakistan Phone: 92-51-3410-0933 Fax: 92-51-3444-3993 iii. Academy for Educational Development House 299, Street 19, E-7, Aurangzeb Road, Islamabad Tel: 92-51-3265-4091-3 Fax: 92-51-3265 4094 E-mail: aedpk@comsats.net.pk Website: www.aed.org
25
Pre-Feasibility Study
Montessori School
iv.
Aga Khan University Institute for Educational Development F.B. Area, Karimabad, P.O. Box 13688, Karachi 75950, Pakistan Tel: 92-21-3634-7611 Fax: 92-21-3634-7616, 3634-6624 Email: ied@aku.edu
26