C’smart English Course

Kids’ palace for speaking English

By
Dwi Oktoviani
What is C’smart?
• C’smart or children smartEnglish course is a
palace where children can speak English actively
in their activity. The children will learn such a
real condition because the class will be set as a
real condition and they will take role play. It
focuses on the children’ ability in speaking skills.
Level
• For the beginner learners.
Children who are 3 until 9 years old.
Program
• 3-5 years old (3 class)
Exploring the words
1. Sing class
Chidren will be introduced with many English song.
2. Story telling class
Children will listen to the simple stories which read by the teacher.
3. Adventure class
Children will imitate the words they heard when they are doing
adventure.

Cost: @ IDR 600k/month

@1 month= 8 meeting
@1 meeting= 45 minutes
@1 class= 15 children
• 6-9 years old (3 class)
Daily Fun Conversation
In this program the chidren will be guided to begin speak
in a daily activities.
1. Home activities
Children will do many home activities but they practice to
speak in English.
2. School activities
Children will do many home activities but they practice to
speak in English.
3. Social activities
Children will do many home activities but they practice to
speak in English.

Cost: @ IDR 800k/month

@1 month= 8 meeting
@1 meeting= 45 minutes
@1 class= 15 children
Addres
• Jln. Ahmad Yani No. 56 Comal, Kab. Pemalang.
Telp/Fax: (0284)-675321 Comal 52363
• E-mail: csmartcourse@yahoo.com
• IG: @C_Smartcourse
• Fb: C’smartcourse
• Web: http://csmartcourse.com
Facilities
• Comfortable classroom
• Ac
• Wifi
• LCD+Projector
• Snacks
• Playground
• Parking area
• Toilet
• Kitchen
• Lobby
Employee
• There are 4 employee:
• Administration staff: to manage the money and
as the customer service @ 3.000.000/month
• Teacher 1, 2, 3: to manage the activities in the
classroom. @3.000.000/month
• Cleaning service (1): @ 900.000/month
Modal
• The source of modal is from the owners.

• @ 100.000.000
 Omset
• Exploring words program:
45 children x 600.000= 27.000.000

• Daily fun conversation program

45 children x 800.000= 36.000.000

Monthly income:
27.000.000 + 36.000.000= 63.000.000
 Outcome
• Salary (12.900.000)
Administration staff: 3.000.000
3 teachers: @ 3.000.000 x 3 = 9.000.000
Cleaning service: 900.000
• Electricity bill: 5.000.000
• Snacks: 3.000.000
• Total: 20.900.000
• Omset-outcome
• 63.000.000-20.900.000= 42.100.000
 Organization Structure
Head of the Institution

Dwi Oktoviani, S.pd

Administration staff

Rihanna Gouldert, S.E

Teacher

Mrs. Anggie Mr. Robert Mrs. Jihan