Odisha & North-East India
Total Investment
₹7,25,000
Standard Plan · 3-Year Licence
CLASS A · METRO & TIER-1 CITIES
Your Complete
Investment Breakdown
Investment Breakdown
A line-by-line view of everything your investment covers — rights, setup, branding, Grand Launch Event, annual events, and full ongoing support.
Confidential · Discovery Visit Document
Figures are best estimates. Actual costs vary by city scale, event conditions, and market rates at the time.
Figures are best estimates. Actual costs vary by city scale, event conditions, and market rates at the time.
Prepared Exclusively For
Name
Category / City Class
Phone
Date
Confidential · UCMAS Odisha & NE India01 / 08
Your Investment Profile
Class A · Metro & Tier-1 Cities
Bhubaneswar · Guwahati · Cuttack · Silchar
Student Fee₹1,250/mo
Royalty22% of gross
OPEX~₹35,000/mo
Break-even18–24 months
Instructors2 Certified
Classrooms2 (16 benches)
Includes franchise licence, classroom setup, instructor certification, outdoor & indoor branding, software platform, and Grand Launch Event — fully organised by UCMAS HQ.
Total Investment
₹7,25,000
Phase 1 + Phase 2 · Standard Plan
Confidential · UCMAS Odisha & NE India02 / 08
Phase 1 · Centre Setup
Building Your Centre
₹5,05,000Phase 1 Subtotal
Franchise Fee
3-year exclusive territory licence₹2,00,000
CI Fee
2 instructors certified — Standard Plan₹60,000
Classroom Setup
2 classrooms · 16 benches — Standard Plan₹80,000
Office Furniture
Desk, chairs, guest seating₹30,000
Centre Banner
Illuminated exterior signage, ~12ft × 3ft₹20,000
Outdoor Branding
Boards, sunpacks, 3,000+ leaflets₹25,000
Indoor Branding
LED boards, framed posters, acrylic branding₹50,000
Facebook / Meta Ads
Paid awareness & enrolment campaign₹10,000
Online Software
Student tracking & parent app platform (30 months)₹30,000
Phase 1 Total₹5,05,000
Phase 1 covers
✓Franchise licence & territory rights
✓Certified instructor training
✓Full classroom & office setup
✓Outdoor, indoor & digital branding
✓Software platform (30 months)
Confidential · UCMAS Odisha & NE India03 / 08
Phase 2
Grand Launch
Event
₹2,20,000
Fully organised by UCMAS HQ.
Your role: promote and show up.
Your role: promote and show up.
✓Venue booking & stage setup
✓Full event branding & décor
✓Competition papers & materials
✓Medals, trophies & certificates
✓Media outreach & invitations
✓UCMAS senior management presence
Line-Item Breakdown
Hall Booking
Venue for Grand Launch ceremony₹40,000
Volunteer Expenses
Day-of coordination & event support₹25,000
Child & Parent Hospitality
Travel, food, hotel for attendees₹25,000
Event Branding
Stage, backdrop, banners, full décor₹50,000
UCMAS Team Logistics
Team food, travel, hotel₹10,000
Launch Competition Papers
Assessment materials for launch competition₹25,000
Senior Management Travel
Management presence at your launch₹5,000
Medals & Certificates
Trophies, medals, participation certificates₹30,000
Mementos for School Principals
Gifts for invited principals₹10,000
Phase 2 Total₹2,20,000
Expected Footfall
200–500 attendees
School Principals
Personally invited
Enrolment Window
Opens on launch day
Media & PR
Regional outreach
Confidential · UCMAS Odisha & NE India04 / 08
Annual Events Programme
Beyond the Launch
Optional but strongly recommended — charged per event, not included in your investment total.
"Events are your single most powerful enrolment tool."
Parents enrol when they see results in action — franchisees report their strongest spikes in the weeks after each event.
Annual Cost
Est. ₹1,90,000 / year
per year · 4 events
MindCanvas
UCMAS's flagship drawing competition — gives children a vibrant platform to express creativity through art.
Single-day competition format
Certificates & trophies for all
NEP 2020 aligned (Art-integrated learning)
₹60,000/event
LKG – Class 6
Netraya Brain Olympiad
Inter-school intellectual competition celebrating mental abilities — Logic, Reasoning & Arithmetic.
Round 1 at school · Round 2 at central venue
Award ceremony for qualifiers
School logo on event poster & website
₹60,000/event
Inter-School · 2 Rounds
KenKen Math Puzzle Olympiad
World's largest math puzzle championship — grid-based arithmetic logic puzzles with an international podium.
Students can qualify for World Championship
Develops critical thinking & perseverance
Featured in NYT, The Times (London)
₹60,000/event
World Championship Pathway
UCMAS Nexus
3-day abacus awareness camp — parents, children & educators witness whole-brain activation live.
Day 3: Live parent showcase by children
6-Finger Technique demonstration
Strongest enrolment conversion event
₹10,000/event
Ages 4–13 · 3-Day Camp
Every event is fully organised end-to-end by UCMAS Odisha & NE HQ— venue, branding, materials, logistics & coordination are handled for you. Your role: promotion and participation.
Confidential · UCMAS Odisha & NE India05 / 08
Every Package Includes
Your Foundation Is Built In
12 inclusions — no hidden costs, no separate setup fees.
12
inclusions
🎓
Training & Brand
🏫
15-Day Instructor Training
Hands-on with UCMAS master trainers — classroom-ready from Day 1.
📚
Full Study Materials & Curriculum
Worksheets, workbooks & level-wise curriculum kit.
™️
UCMAS Global Brand Licence
3-year licence to operate under the UCMAS name in your territory.
🎁
Branded Welcome Kit
ID cards, student diary & welcome letter for every new enrolment.
📣
Marketing & Digital
🎨
Brand & Digital Marketing Library
Ready-to-use creatives, banners, social posts & print templates.
🌐
Google, Facebook & Instagram Setup
Full local SEO and social presence live before you open.
🗺️
Launch Marketing Playbook
Step-by-step guide to fill your centre in the first 60 days.
📰
Centre Inauguration PR Template
Press release & local media outreach kit for your launch day.
🤝
Support & Operations
👤
Dedicated Franchise Manager
Your personal HQ contact for the first 90 days post-launch.
🎉
Grand Launch Event
Fully organised by UCMAS HQ — venue, guests & media covered.
📱
Franchise Management App
Students, fees, attendance & performance in one dashboard.
📊
3-Month Regional Review
Structured review with your regional manager to optimise growth.
Competition Pathway
State Level→National Level→International Level→World Cup→Graduation Ceremony
Confidential · UCMAS Odisha & NE India06 / 08
Monthly Revenue Snapshot
after 22% of gross royalty & ₹35K OPEX
150 students
~₹1,11,000/mo
200 students
~₹1,60,000/mo
250 students
~₹2,09,000/mo
Royalty Rate
22%
Student Fee
₹1,250
Monthly OPEX
₹35,000/mo
Break-even
18–24 months
Student Tenure
2–3 years avg.
Grand Total
Your Investment
at a Glance
₹7,25,000
Class A · Metro & Tier-1 Cities · Standard Plan
Phase 1 · Centre Setup₹5,05,000
Phase 2 · Grand Launch₹2,20,000
Grand Total₹7,25,000
Investment Timeline
Day 1
Training & Setup
Instructor certified, centre ready
Month 3
Grand Launch
First major enrolment wave
18–24 mo
Break-even
Typical recovery point
Express Plan available for Class A, B & C — office-only setup with a lower initial investment. Exact savings shared at Discovery Visit.
Confidential · UCMAS Odisha & NE India07 / 08
Abacus Mental Arithmetic
Exclusive Franchise Rights
Franchise Opportunity
Odisha
& North-East India
& North-East India
You've seen the numbers. You know the support structure.
The only thing left is the conversation.
The only thing left is the conversation.
9
States Covered
4
City Class Types
3-Year
Exclusive Territory
States & Territory Covered
Odisha · Assam · Meghalaya · Manipur · Mizoram
Nagaland · Tripura · Arunachal Pradesh · Sikkim
Nagaland · Tripura · Arunachal Pradesh · Sikkim
Two regional offices. One national curriculum. One conversation away.
Odisha
Bhubaneswar
Regional Headquarters
North-East India
Guwahati
Regional Office, Assam
ucmasabacus.in
Franchise Info
All investment figures are indicative estimates based on current operational knowledge. Actual costs vary by city, event scale & market conditions. Subject to applicable taxes. ROI projections are illustrative — individual results may vary by location, student count, and operations.
Confidential · UCMAS Odisha & NE India08 / 08