Shemford Franchise ROI Planner (PHP)

Unlock your 7-year franchise ROI estimate

Share your contact details to access the full calculator.

Plan your Shemford school investment with confidence

Model your total project cost, bank loan, student ramp-up and 7-year profitability – tailored to your city.

Total Investment

₹3.0 Cr – ₹10.0 Cr

Customised to built-up area & city tier

Payback Period

Estimate in 4–6 years

Based on conservative ramp-up

7-Year ROI

20%+ IRR potential

With bank leverage & strong occupancy

Step 1 of 4

Profile & Capacity

Auto-calculations enabled

Profile

Investment

Students & Fees

Operating Costs

City Tier

Launch Timeline

Do you own land?

Built-up Area (sq ft)

Typical K–12 CBSE school: 20,000–40,000 sq ft.

Max Student Capacity

Used for occupancy & staffing planning.

Investment Capacity (Total) ₹5.0 Cr

₹3 Cr ₹10 Cr+

Infrastructure

Cost per Sq Ft

₹

Includes structure, interiors & basic furniture.

Total Building Cost

₹0

Auto-calculated from built-up area.

Financing

Loan % of Project Cost 66%

Interest Rate (p.a.) 10%

Tenure (years) 10 yrs

Estimated Monthly EMI

₹0

Calculated on loan amount with reducing balance method.

Pre-launch Marketing Budget

₹

Working Capital (years buffer)

1.0 yrs

Used to cover initial operating losses & ramp-up.

Project Cost Summary Live preview

Total Project Cost ₹0

Bank Loan (₹) ₹0

Own Funds ₹0

Own Funds Bank Loan

Land cost is treated separately. ROIs can be viewed with or without land investment.

Fee Structure (Year 1)

Admission Fee (one-time)

₹

Annual Charges

₹

Monthly Fee

₹

Fees and salaries automatically increase by 10% per year from Year 2 onwards.

Student Ramp-up (Admissions & Withdrawals)

Admissions are per year; total students factor in a 10% withdrawal by default.

Year	New Admissions	Total Students (Est.)

Annual Withdrawal Rate

10%

Percentage of students leaving each year (transfers, dropouts).

Salaries (Monthly – Year 1)

Principal / HM

₹

Teacher (per teacher)

₹

Teachers auto-calculated as 1 per 20 students.

Maid (per maid)

₹

Maids auto-calculated as 1 per 25 students.

Support Staff (Admin, Accounts)

₹

Fixed Monthly Costs (Year 1)

Utilities & Maintenance

₹

Marketing & Outreach

₹

Other Fixed Costs

₹

Royalty to Shemford (Read-only)

Royalty is calculated as 8% of gross revenue each year and automatically reflected in the model.

Fill details to calculate your ROI

Shemford Franchise ROI Planner