ROI Calculator
When does the Academy pay for itself?
The HSE Diploma is a recurring revenue product: once built, every enrolment after break-even is near-zero marginal cost. Drag the slider to see where break-even sits for your pricing.
ROI MODEL
Break-even calculator
Drag the slider to set your per-student enrolment fee.
Per-student enrolment fee$326
$82$326$978
Break even at
25students
Tier B · $7,987
Revenue vs cost (cumulative)
fee = $326 · tier B = $7,987
Projection by cohort size
At 50 students
$16,300
≈ 5,000 KWD base
Net+$8,313
At 100 students
$32,600
≈ 10,000 KWD base
Net+$24,613
At 200 students
$65,200
≈ 20,000 KWD base
Net+$57,213
At $326 per enrolment, Tier B recovers in 25 paid enrolments and Tier C in 39. Above break-even, every additional enrolment is delivered at near-zero marginal cost.