Explore the revenue potential.
Your schools. Your students. Your assumptions.
Schools + homeschool families
Change the numbers. Watch revenue and the charts respond.
These inputs mean paying customers, not the total market. Homeschool students are separate from school students. No double-counting.
$9,430total monthly revenue
$113,160annual revenue run rate
$7,044left / month, before your pay & tax
Where the revenue comes from
Monthly revenue · same dollar scale4,000 school students + 100 homeschool students · 20 schools + 50 families.
What could the next 12 months look like?
Projected monthly revenue, not historical market growthChange the growth assumptions
Illustrative defaults, not a forecast: +2 schools and +5 families each month, with 1% monthly churn. Change them to test your own expectations.
Adjust costs
Remainder excludes your pay, tax and unpaid labor. Include hosting, AI, processing and paid support in your cost assumptions without double-counting.
Formulas, plan limits & monthly projection table
Tier mode uses listed monthly prices: ≤50 students $99; ≤150 $199; ≤300 $399; above 300 $699. All schools have the same assumed size. Annual discounts and mixed school sizes are not modeled. Custom modes are hypothetical pricing, not existing plans.
School revenue = school count × tier price, custom school price, or (students per school × custom per-student price). Homeschool families = students ÷ students per family, rounded up for budgeting. Household revenue = estimated families × household price. Annual run rate = current monthly revenue × 12, not first-year revenue.
For each projected month: retained customers = previous month × (1 − monthly churn); then add new customers. New customers are billed for that whole month. School size and prices stay fixed. Fractional retained accounts represent expected values. No revenue guarantee, expansion revenue, annual discounts, or seasonal billing is assumed.
| Month | Schools | Homeschool | Total revenue |
|---|