SckoolChess Business Plan v01 - Plan 2
SckoolChess Business Plan v01 - Plan 2
SckoolChess Business Plan v01 - Plan 2
Amt' Lacs
Segment FY24 FY25 FY26 3 Yr Plan
Revenue B2B_Schools 50.2 75.3 112.9 238.4
Revenue B2C_Online 17.1 25.6 38.4 81.1
Revenue B2C_Training 12.5 18.7 28.0 59.2
Revenue Books 5.3 7.9 11.9 25.1
Revenue Revenue 85.0 127.5 191.3 403.8
Assumptions
1. Revenue Profiling based B2B Schools contract and it's life span. Eg. 6 Month phasing of revenue
2. B2B Revenue assumption considered peak and off season demand. Eg. Feb and Mar are the lower revenue months
3. Revenue growth assumption taken at 50% YoY Growth
4. Revenue Churn of 30% taken for Sep (Mid Term), Feb and Mar (Final Term) Examination which results in sales decline du
5. Cost Inflation taken at 10% YoY cost increase
6. Above numbers tolerance level is 85%-90% due to uncertain events which can't be predicted (i.e. changes in the range o
7. Initial Quarter numbers are lower as we have to build the systems, team, market fit and organisation in place to ensure
8. GST Impact considered in the numbers, as it will come into effect once turnover exceeds 20 Lacs INR. Pricing can affect r
9. Assumptions: Cost is taken on a higher side and Revenue is taken on a lower side
GST Impact on Online Sales TBC
er revenue months
Summary:
1. B2C - Operates at cash level with credit upto 30 days - 95% Recovery
2. B2B - Operates at credit level - currently stress on Operating cycle upto 6 month payment delays from Apeejay Sch
3. Top-up Funding required in Oct - for a) risk associated with Operating cycle - payment collection b) Technology inv
10 Amt' Lacs
50
5.6 18.9 16.5 12.5 31.5 24.7
Outlook Outlook Outlook Outlook Outlook Outlook FY24 Growth Growth Growth
Oct Nov Dec Jan Feb Mar Total 50 Apr May
16.2 0.0 0.0 24.1 0.0 0.0 40.2
2.7 0.0 0.0 2.7 0.0 0.0 5.3 0 0
3.8 0.0 0.0 6.4 0.0 0.0 10.2 0 0
1.9 0.0 0.0 3.2 0.0 0.0 5.1 0 0
6.8 0.0 0.0 10.4 0.0 0.0 17.3 0 0
0.9 0.0 0.0 1.4 0.0 0.0 2.4 0 0
1.9 2.2 2.5 2.8 1.9 1.4 17.1 0 0.0466
1.9 2.2 2.5 2.8 1.9 1.4 17.1 0 0.0466
1.2 1.4 1.5 1.7 1.2 0.8 12.5 0.07413 0.20121
1.2 1.4 1.5 1.7 1.2 0.8 12.5 0.07413 0.20121
0.9 0.9 0.9 0.5 0.0 0.0 4.0 0 0.021185
20.2 4.5 5.0 29.0 3.2 2.2 73.8 0.14826 0.53799
2 3 3 2
0 0 0 0 1.3335 0 0 1.3335 0 0
0 0 0 0 1.9062 0 0 3.177 0 0
0 0 0 0 0.9531 0 0 1.5885 0 0
0 0 0 0 3.4241 0 0 5.2244 0 0
0 0 0 0 0.471533 0 0 0.7073 0 0
0.15844 0.48464 0.81084 0.665448 0.945048 1.112808 1.261928 1.392408 0.974686 0.68228
0.15844 0.48464 0.81084 0.665448 0.945048 1.112808 1.261928 1.392408 0.974686 0.68228
0.36006 0.51891 0.67776 0.533736 0.607866 0.681996 0.756126 0.830256 0.581179 0.406825
0.36006 0.51891 0.67776 0.533736 0.607866 0.681996 0.756126 0.830256 0.581179 0.406825
0.04237 0.105925 0.105925 0.063555 0.459715 0.459715 0.459715 0.247865 0.021185 0.021185
1.12174 2.21895 3.18905 2.525478 12.11369 4.509037 4.955537 16.97176 3.1541 2.220581
0.695 0.695 0.695 0.695 0.695 0.695 0.695 0.695 0.695 0.695
FY25 Outlook Outlook Outlook Outlook Outlook Outlook Outlook Outlook
Total Apr May Jun Jul Aug Sep Oct Nov
2.667 0 0 0 0 0 0 4.0005 0
5.0832 0 0 0 0 0 0 5.7186 0
2.5416 0 0 0 0 0 0 2.8593 0
8.6485 0 0 0 0 0 0 10.2723 0
1.178833 0 0 0 0 0 0 1.4146 0
8.535126 0 0.1398 0.47532 1.45392 2.43252 1.996344 2.835144 3.338424
8.535126 0 0.1398 0.47532 1.45392 2.43252 1.996344 2.835144 3.338424
6.230055 0.22239 0.60363 1.08018 1.55673 2.03328 1.601208 1.823598 2.045988
6.230055 0.22239 0.60363 1.08018 1.55673 2.03328 1.601208 1.823598 2.045988
2.008338 0 0.063555 0.12711 0.317775 0.317775 0.190665 1.379144 1.379144
53.66617 0 1.61397 3.36522 6.65685 9.56715 7.576434 36.34107 13.52711
Outlook Outlook Outlook Outlook FY25 Growth Growth Growth Growth Growth
Dec Jan Feb Mar Total 50 Apr May Jun Jul
60.3574
0 4.0005 0 0 8.001 0 0 0 0
0 9.531 0 0 15.2496 0 0 0 0
0 4.7655 0 0 7.6248 0 0 0 0
0 15.6732 0 0 25.9455 0 0 0 0
0 2.1219 0 0 3.5365 0 0 0 0
3.785784 4.177224 2.924057 2.04684 25.6053766 0 0.0699 0.23766 0.72696
3.785784 4.177224 2.924057 2.04684 25.6053766 0 0.0699 0.23766 0.72696
2.268378 2.490768 1.743538 1.220476 18.6901639 0.111195 0.301815 0.54009 0.778365
2.268378 2.490768 1.743538 1.220476 18.6901639 0.111195 0.301815 0.54009 0.778365
1.379144 0.743594 0.063555 0.063555 6.025014 0 0.031778 0.063555 0.158888
14.86661 50.91527 9.462299 6.661742 110.677954 0.22239 0.806985 1.68261 3.328425
0 0 0 0 0 0 6.00075 0 0 6.00075
0 0 0 0 0 0 8.5779 0 0 14.2965
0 0 0 0 0 0 4.28895 0 0 7.14825
0 0 0 0 0 0 15.40845 0 0 23.5098
0 0 0 0 0 0 2.1219 0 0 3.18285
0 0.2097 0.71298 2.18088 3.64878 2.994516 4.252716 5.007636 5.678676 6.265836
0 0.2097 0.71298 2.18088 3.64878 2.994516 4.252716 5.007636 5.678676 6.265836
0.333585 0.905445 1.62027 2.335095 3.04992 2.401812 2.735397 3.068982 3.402567 3.736152
0.333585 0.905445 1.62027 2.335095 3.04992 2.401812 2.735397 3.068982 3.402567 3.736152
0 0.095333 0.190665 0.476663 0.476663 0.285998 2.068715 2.068715 2.068715 1.11539
1 2.420955 5.04783 9.985275 14.35073 11.36465 54.51161 20.29067 22.29992 76.37291
Apr May Jun Jul Aug Sep Oct Nov Dec Jan
8.4095 8.4095 8.4095 8.4095 8.4095 8.4095 8.4095 8.4095 8.4095 8.4095
15844 48464 81084 66544.8 94504.8 111280.8 126192.8 139240.8 97468.56 68227.99
36006 51891 67776 53373.6 60786.6 68199.6 75612.6 83025.6 58117.92 40682.54
63147 321317.5 499299.2 504950.6 583454.5 607643.5 622908.5 526879.5 308055 178099
15000 15000 15000 15000 15000 15000 15000 15000 15000 15000
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
3000 3000 3000 3000 3000 3000 3000 3000 3000 3000
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
500 500 500 500 500 500 500 500 500 500
500 500 500 500 500 500 500 500 500 500
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
3000 3000 3000 3000 3000 3000 3000 3000 3000 3000
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
500 500 500 500 500 500 500 500 500 500
3000 3000 3000 3000 3000 3000 3000 3000 3000 3000
2500 2500 2500 2500 2500 2500 2500 2500 2500 2500
500 500 500 500 500 500 500 500 500 500
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
2000 2000 2000 2000 2000 2000 2000 2000 2000 2000
69500 69500 69500 69500 69500 69500 69500 69500 69500 69500
FY25 Outlook Outlook Outlook Outlook Outlook Outlook Outlook Outlook
Total Apr May Jun Jul Aug Sep Oct Nov
4250067 12750200 37065 134497.5 301615 1270588 1901543 1852140 2110519 2231464
Outlook Outlook Outlook Outlook FY25 Growth Growth Growth Growth Growth
Dec Jan Feb Mar Total 50 Apr May Jun Jul
7527480
133350 133350 133350 0 1066800 0 0 0 66675
317700 211800 105900 63540 1906200 0 0 0 52950
158850 105900 52950 31770 953100 0 0 0 26475
508320 317700 158850 105900 3177000 0 0 10590 105900
70730 70730 0 0 424380 0 0 0 0
252385.6 278481.6 194937.1 136456 2560537.66
378578.4 417722.4 292405.7 204684 2560537.66 0 6990 23766 72696
151225.2 166051.2 116235.8 81365.09 1869016.39
226837.8 249076.8 174353.8 122047.6 1869016.39 11119.5 30181.5 54009 77836.5
49572.9 49572.9 4237 4237 793166.4
63555 63555 0 0 635550 63555
4448.85 4448.85 0 0 94061.4 0 3177.75 3177.75 12711
6355.5 6355.5 6355.5 6355.5 63555 0 0 3177.75 3177.75
748948.8 757425.9 875181.8 911465.3 934362.8 790319.3 462082.5 267148.6 6375100 19125301
48185 174846.8 396335.5 1752564 2650491 2609565 2985701 3142930 3256272 2865064
Apr May Jun Jul Aug Sep Oct Nov Dec Jan
181500 181500 181500 181500 181500 181500 181500 181500 181500 181500
363000 363000 363000 363000 363000 363000 363000 363000 363000 363000
36300 36300 36300 36300 36300 36300 36300 36300 36300 36300
12100 12100 12100 12100 12100 12100 12100 12100 12100 12100
6050 6050 6050 6050 6050 6050 6050 6050 6050 6050
6050 6050 6050 6050 6050 6050 6050 6050 6050 6050
60500 60500 60500 60500 60500 60500 60500 60500 60500 60500
36300 36300 36300 36300 36300 36300 36300 36300 36300 36300
12100 12100 12100 12100 12100 12100 12100 12100 12100 12100
6050 6050 6050 6050 6050 6050 6050 6050 6050 6050
36300 36300 36300 36300 36300 36300 36300 36300 36300 36300
30250 30250 30250 30250 30250 30250 30250 30250 30250 30250
6050 6050 6050 6050 6050 6050 6050 6050 6050 6050
12100 12100 12100 12100 12100 12100 12100 12100 12100 12100
12100 12100 12100 12100 12100 12100 12100 12100 12100 12100
24200 24200 24200 24200 24200 24200 24200 24200 24200 24200
840950 840950 840950 840950 840950 840950 840950 840950 840950 840950
-792766 -666103 -444614.5 911613.8 1809541 1768615 2144751 2301980 2415322 2024114
-1645% -381% -112% 52% 68% 68% 72% 73% 74% 71%
Outlook Outlook FY26
Feb Mar Total
11291220
200025 0 1600200
158850 95310 2859300
79425 47655 1429650
238275 158850 4765500
0 0 636570
194937.1 136456 3840806.48
438608.5 307026 3840806.48
116235.8 81365.09 2803524.59
261530.6 183071.4 2803524.59
4237 4237 1189749.6
0 0 953325
0 0 141092.1
9533.25 9533.25 95332.5
Office Rent
Office Maint
Internet Expenses
Electricity Expenses
Office Expenses
Telephone Expenses
Customer Care Support
Website maint
Operational Manager
20
Revenue Convertion
Rate Billing Type 2024 2025 2026 Apr
2100 Annual 630,000.00 945,000.00 1,260,000.00
2100 Annual 210,000.00 315,000.00 472,500.00
2500 Annual 2,500,000.00 3,750,000.00 5,000,000.00 0
5 5 2 3 0 0 0 0
10 10 2 3 0 0 0 0
2
1
1
1
1
1
5 5 20 20 5 15 10 10 10 0
0 5 10 10 5 10 5 3 2 0
0 2 5 5 5 5 3 3 2 0
10 10 10 10 5 5 5 5 5 0
2 5 5 5 3 2 2 2 2 0
0 0 0 0 0 0 0 0 0 0
0 0 200 200 200 100 100 100 100 0
10 10 40 40 20 7 7 7 7 0
0 10 10 10 10 10 10 10 10 10
New Pipeline 20 2500 18 2118.644 2200
Apeejay 40 Apr May Jun Jul
Mar Rate (Incl. GST) Rate (Excl. GST) Contract Contract Contract Contract
2100 1778 0 0 0 568960
2100 1778 0 0 0 142240
0 2500 2118 0
84720
127080
635400
2100 1778 0 0 0 0
2500 2118 0 0 0 0
2500 2118 0 0 0 0
2500 2118 0 0 0 0
2500 2118 0 0 0 0
2500 2118 0 0 0 0
0 2000 1864 0 9320 9320 37280
0 2000 1864 0 0 9320 18640
0 2000 1864 0 0 3728 9320
0 2500 2118 10590 21180 21180 21180
0 2500 2118 4236 4236 10590 10590
0 2500 2118 0 0 0 0
0 500 423.7 0 0 0 84740
0 500 423.7 0 4237 4237 16948
10 500 423.7 0 0 4237 4237
Cost
Cost 70000
Cost 40000
Cost 40000
Cost 30000
Cost 0
Cost 70000
Cost 40000
Cost 40000
Cost 30000
Cost 0
Cost 40000
Cost 25000
Cost 25000
Cost 30000
Cost 10000
Cost 20000
Cost 10000
Cost 5000
Cost 5000
Cost 50000
Cost 30000
Cost 30000
Cost 25000
Cost 5000
Cost 5000
Cost 10000
Cost 10000
695000
-680174
-4588%
B2C Projection 1 - with 70% retention (with factoring 30% churn in Sep, Feb & Mar) 85%-90% Outlook achievable
May Jun Jul Aug Sep Oct Nov Dec Jan Feb
Outlook Outlook Outlook Outlook Outlook Outlook Outlook Outlook Outlook Outlook
71120 71120 71120 71120 71120 71120 71120 71120
17780 17780 17780 17780 17780 17780 17780 17780
0 0 0 0 0 0
14120 14120 14120 14120 14120 14120
21180 21180 21180 21180 21180 21180
105900 105900 105900 105900 105900 105900
105900 105900 105900 105900 105900 105900
35300 35300 35300 35300 35300 35300
70600 70600 70600 70600 70600
70000 70000 70000 70000 70000 70000 70000 70000 70000 70000
40000 40000 40000 40000 40000 40000 40000 40000 40000 40000
40000 40000 40000 40000 40000 40000 40000 40000 40000 40000
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
0 0 0 0 0 0 0 0 0 0
70000 70000 70000 70000 70000 70000 70000 70000 70000 70000
40000 40000 40000 40000 40000 40000 40000 40000 40000 40000
40000 40000 40000 40000 40000 40000 40000 40000 40000 40000
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
0 0 0 0 0 0 0 0 0 0
40000 40000 40000 40000 40000 40000 40000 40000 40000 40000
25000 25000 25000 25000 25000 25000 25000 25000 25000 25000
25000 25000 25000 25000 25000 25000 25000 25000 25000 25000
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
10000 10000 10000 10000 10000 10000 10000 10000 10000 10000
20000 20000 20000 20000 20000 20000 20000 20000 20000 20000
10000 10000 10000 10000 10000 10000 10000 10000 10000 10000
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
50000 50000 50000 50000 50000 50000 50000 50000 50000 50000
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
30000 30000 30000 30000 30000 30000 30000 30000 30000 30000
25000 25000 25000 25000 25000 25000 25000 25000 25000 25000
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000
10000 10000 10000 10000 10000 10000 10000 10000 10000 10000
10000 10000 10000 10000 10000 10000 10000 10000 10000 10000
695000 695000 695000 695000 695000 695000 695000 695000 695000 695000
-641201 -568706 -52365 303598.3 314901.1 471909 520287 550817 358759 -78890.04
-1192% -450% -8% 30% 31% 40% 43% 44% 34% -13%
Outlook achievable FY24 FY24 FY24
Mar FY24
Outlook Tot Rev Proj Rev1 Variance
568960 568960 0
142240 142240 0
0 2500000 -2500000
84720 84720
127080 127080
635400 635400
635400 635400
211800 211800
70600 423600 423600
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
211800 500000 -288200
211800 211800
84720 84720
21180 127080 127080
0 0
0 0
423600 250000 173600
423600
169440
42360 254160 254160
71120 105,000.00 -33880
42360 500,000.00 -457640
42360 42360
42360 42360
42360 42360
42360 42360
76266 944796.36 5,000,000.00 -4055204 250 2000 500000
37448 487976.56 1,200,000.00 -712023
22743 274252.184 720,000.00 -445748
57080 879923.1 2,100,000.00 -1220077
24285 366087.828 900,000.00 -533912
0 0 - 0
0 423700 500,000.00 -76300
0 62707.6 100,000.00 -37292.4
4237 42370 50,000.00 -7630
356198.1 8500133.63 15136200 -6636066
20520000-12019866
5383800
70000 840000
40000 480000
40000 480000
30000 360000
0 0
70000 840000
40000 480000
40000 480000
30000 360000
0 0
40000 480000
25000 300000
25000 300000
30000 360000
10000 120000
20000 240000
10000 120000
5000 60000
5000 60000
50000 600000
30000 360000
30000 360000
25000 300000
5000 60000
5000 60000
10000 120000
10000 120000
695000 8340000
-338802 160133.632
-95% 2%
Report - all -
Data
Brand Sum of 2017 Sum of 2018 Sum of 2019 Sum of 2020 Sum of 2021
Schools_Apeejay 52500 378000 352800 0 0
Schools_Other 79800 182400 307800 0 0
SckoolChess_Hotspot 1008000 1080000 1152000 120000 0
SckoolChess_Online 0 0 0 955500 810000
Total Result 1140300 1640400 1812600 1075500 810000
1140300 1640400 1812600 1075500 810000 1687200
Sum of 2017
2500000 Sum of 2018
Sum of 2019
2000000
Sum of 2020
1500000 Sum of 2021
Sum of 2022
1000000 Sum of 2023
500000
0
Total
Report - all -
Data
Brand Sum of 2017 Sum of 2018 Sum of 2019 Sum of 2020 Sum of 2021
Schools_Apeejay 52500 378000 352800 0 0
Schools_Other 79800 182400 307800 0 0
SckoolChess_Hotspot 1008000 1080000 1152000 120000 0
SckoolChess_Online 0 0 0 955500 810000
Total Result 1140300 1640400 1812600 1075500 810000
1400000
1200000
1000000
800000
Data
600000 Column D
Column E
400000 Column F
Column G
200000 Column H
Column I
0
d y er ot e
r an eeja th tsp nlin
B O
Ap s_ Ho s_
O
ls_ ol s_ es
600000 Column D
Column E
400000 Column F
Column G
200000 Column H
Column I
0
d y er ot e
an eja th sp lin
Br e O t n
Ap s_ Ho _O
ls_ ool ss_ ess
o h he Ch
ho Sc lC ol
Sc o ko
ko Sc
Sc
Total
Sum of 2022 Sum of 2023 1,727,300
307200 636800 1,727,300
0 0 570,000
768000 996000 5,124,000
612000 576000 10,374,800
1687200 2208800
2208800
Sum of 2017
Sum of 2018
Sum of 2019
Sum of 2020
Sum of 2021
Sum of 2022
Sum of 2023
Total
Sum of 2022 Sum of 2023 1,727,300
307200 636800 1,727,300
0 0 570,000
768000 996000 5,124,000
612000 576000 10,374,800
1687200 2208800
Data
Column D
Column E
Column F
Column G
Column H
Column I
e
nlin
O
s_
Column D
Column E
Column F
Column G
Column H
Column I
e
nlin
O
s_
Revenue by Segment Units
Segment Brand Schools U 2017 U 2018 U 2019 U 2020
B2B Schools_Apeejay Apeejay School, Pitampura 23 58 50 0
B2B Schools_Apeejay Apeejay School, Noida 2 98 83 0
B2B Schools_Apeejay Apeejay School, Saket 0 0 0 0
B2B Schools_Apeejay Apeejay School, Panchsheel Pa 0 24 16 0
B2B Schools_Apeejay Apeejay School, Faridabad 0 0 19 0
B2B Schools_Apeejay Apeejay School, Nerul 0 0 0 0
B2B Schools_Apeejay Apeejay School, Kharghar 0 0 0 0
Hotspot SckoolChess_Hotspot Rohini Chess Academy (RCA) 42 45 48 5
Hotspot SckoolChess_Hotspot SchoolChess (RCAPL) 0 0 0 0
Online SckoolChess_Online Rohini Chess Academy (RCA) 0 0 0 50
74 241 243 92
Outlook Summary:
Apeejay Schools
SckoolChess_Hotspot
SckoolChess_Online
A - Data based Assumption
Other Schools
B - Demand based Assumption
C - Final Outlook
Fixed Cost 30
Variable Cost 72
Total Cost 102
TRUE
Revenue
U 2021 U 2022 U 2023 Rate Billing Type 2017 2018 2019 2020 2021 2022
0 45 132 2100 Annual 48300 121800 105000 0 0 94500
0 69 60 2100 Annual 4200 205800 174300 0 0 1E+05
0 20 20 1500 Annual 0 0 0 0 0 30000
0 18 16 2100 Annual 0 50400 33600 0 0 37800
0 0 0 2100 Annual 0 0 39900 0 0 0
0 0 60 2000 Annual 0 0 0 0 0 0
0 0 25 2000 Annual 0 0 0 0 0 0
0 32 34 2000 Monthly 1008000 1E+06 1E+06 120000 0 8E+05
0 0 6 2500 Monthly 0 0 0 0 0 0
45 34 32 1500 Monthly 0 0 0 900000 810000 6E+05
45 218 385 1142317 2E+06 2E+06 1077520 812021 2E+06
313
1298
2024 2025
668400 717860
1648800 1851360
831600 985320
3148800 3554540
750000 1000000 >>
750000 1000000
3898800 4554540
Outlook
20
10 Revenu
50
20 Cost
15
15 EBITDA
15 AM%
10 FM%
10
20
10
5
10
210
12
2520
100
110
210
TRUE
Outlook 2024 Revenue Outlook 2025 Revenue
2023 Growth % Avg Growth 2024 GrowtAvg Growth 2025
277200 20 185850 37170 223020 10 250110 25011 275121
126000 20 135450 27090 162540 10 144270 14427 158697
30000 20 30000 6000 36000 10 33000 3300 36300
33600 20 35700 7140 42840 10 38220 3822 42042
0 20 0 0 0 10 0 0 0
120000 20 120000 24000 144000 10 132000 13200 145200
50000 20 50000 10000 60000 10 55000 5500 60500
816000 40 792000 316800 1108800 40 962400 384960 1347360
180000 300 540000 0 540000 40 360000 144000 504000
576000 40 594000 237600 831600 40 703800 281520 985320
2208800 3148800 3554540
636800
2034.5048
New contract for Schools: 700 @ 2500 in next 2 years (5 Schools under pipeline)
2024 300 2500 750000 - Laurel High School, Pitampura
2025 400 2500 1000000 - De Indian Public School, Rohini
- Lance Fort International, Burari
- Abhinav Public School, Rohini
- St. Gregorious School, Dwarka