Krishnabhirama Marketing Operating Model for EduCampusOS: Proposal

3-level slab model. All figures are on after-tax (net of GST) revenue only.

The 3 levels

Level 1 — Sales Partner · Schools 1–151 month of the school's net revenue, per school
Level 2 — Growth Partner · Schools 16–502 months of the school's net revenue, per school
Level 3 — Official EduCampusOS Partner · Schools 51+5% of the net revenue

Inputs

Slab settings (change if terms change)

Your commission

₹0
₹0net revenue / school / month
₹0average per school
–highest level reached
Level 1 Level 2 Level 3

Level 3 earnings (recurring)

₹0per month
₹0per annum
0Level 3 schools

How it was calculated

LevelSchoolsFormulaCommission
Total commission

What-if: commission at different school counts

SchoolsLevel 1Level 2Level 3T3 / monthT3 / yearTotalAvg / school

Level ladder: where each level ends and what is collected in total

LevelSchoolsEarned in this levelTotal collected so farMonthly income at level end

Level 1 and Level 2 are earned once per school (locked in). From the 51st school, a monthly income starts and grows with every extra school.

Monthly income after the 51st school

SchoolsLocked-in (Level 1 + 2)Monthly incomeAnnual income

Monthly income = schools × after-tax monthly fee × Level 3 %.