Particulars 2023(in Lakhs) 2026(in Lakhs) 2030(in Lakhs) Production cost 30 700 1600 Advertisement and promotional expenses@10% 10 400 1000 Commission 7 160 350 Miscellaneous at 7% 6 280 700 Purchase of study material and course wear@4% 4 160 400 IT Cost 4 60 140 Employee and their benefit expenses 6 450 900 Advertisement and promotional expenses@10% 10 400 1000 Operating@5% 5 200 500 Depreciation, depletion and amortisation expense@2% 2 80 200 Total Expenses 84 2890 6790 Revenue Stream 2023 2026 2030 Targeted Reach Conversion rate Website Visits Targeted Reach Conversion rate Website Visits Targeted Reach Conversion rate Website Visits Total Marketing Ads 1,68,75,000 4% 6,75,000 29,45,11,111 6% 1,76,70,660 32,53,22,656 8% 2,13,86,250 Website Signups/Apps download 4% of Total Marketing Ads 27,000 5% of Total Marketing Ads 8,83,533 6%of Total Marketing Ads 12,83,175 Average Penetration 8%of Website Signups/Apps Download 9%of Website Signups/Apps Download 12% of Website Signups/Apps Download Total Sales 2200 79,518 1,53,981 Product Price 3600 4150 5065.56 Total Revenue 79,20,000 33,00,00,000 78,00,00,000 Net worth 2023:- 1.25times 2026:- 1.4times 2030:- 1.6times 99,00,000 46,20,00,000 100,00,00,000 Assumptions : The product price is the average of all the products offered. Average penetration rate increases by 0.5% per year Conversion rate doubles from 4% to 8% in 7 years. Operating and Marketing cost remain constant at 5% and 10%, respectively