Setup item | Reference cost |
Franchise fee | $8,500 |
Room fit-out (computers ~$400 each, furniture, projector/TV) | $6,500 |
Initial marketing (first 3 months) | $3,500 |
Total to open | ~$18,500 |
Build from scratch | Algorithmics licence | |
Curriculum | ~$40,000 per course to develop, unproven | Ready, tested, updated yearly |
Platform / LMS | Thousands more to build | Included |
Teacher training | You design it | Done and certified for you |
Time to launch | Many months | ~6 weeks |
Upfront cost | $50,000+ | $8,500 franchise fee |
Year 1 | Year 2 | Year 3 | |
Active students (year end) | ~93 | ~155 | ~212 |
Revenue | ~$21,500 | ~$49,700 | ~$69,700 |
Pre-tax profit | -$18,300 | +$15,300 | +$30,300 |