Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 2

SPARKLING ENGLISH

STARTING CLASS JANUARY 2024

COST : Rp. 100.000/month

Duration : 1 Month, 20x meet, 60 minutes/day, Monday – Friday

Capacity : min. 20 students, max 30 students

Benefits :

 Speaking with Native Speaker


 Speaking practice + basic grammar
 Full materials + Games = Ecom module, basic grammar, pronunciation drilling
 Discussion area
 English tips

System :

Day 1 = 60 minutes (15 minutes theory + 15 minutes games), 30 minutes pre-practice

Day 2 = Full time 60 minutes practice (breakout-room, 5 minutes visit/room + include


correction, 1 room = 2 students) / (4 minutes visit/room = 30 students = 1 room/2 org)

Saturday & Sunday = Native Speaker sessions @50 minutes each (Class A & Class B)

Class A = 18.30 – 19.30

Class B = 19.30 – 20.30

Native speaker jobs:

 Every Day 1 = opening speech and introduce to students


 Saturday & Sunday = simple question – answer & fun games

Fees:

Native speaker =

 every Saturday = $32


 every Monday = $32 = Rp. 1.000.000/bln

Tutor =

Tutor A = Rp. 30.000/jam x 5 hari = Rp. 150.000 x 4 weeks = Rp. 600.000/bln = 1 kelas

Tutor B = Rp. 30.000/jam x 5 hari = Rp. 150.000 x 4 weeks = Rp. 600.000/bln = 1 kelas

COMPANY EXPENSES:
Income =

 Rp. 100.000 x 20 students = Rp. 2.000.000 = class A


 Rp. 100.000 x 20 students = Rp. 2.000.000 = class B

Total =

= Rp. 4.000.000/bln

= Rp. 4.000.000/bln – Rp. 1.000.000 (native) – Rp. 1.200.000 (Tutor)

= Rp. 4.000.000 – 2.200.000

= Rp. 1.800.000/bln = profit of 2 classes

You might also like