| A | B | C | D | E | F | |
|---|---|---|---|---|---|---|
1 | ||||||
2 | How much can you earn hosting After-School Escape Rooms? | |||||
3 | Instructions: Download this calculator, then change the blue cells to calculate your earnings | |||||
4 | ||||||
5 | 1) | Set your program pricing (we recommend between $190 - $220 per student for 8 weeks) | $220 | |||
6 | 2) | Estimate the number of students you can recruit for each session (we recommend about 10-12). | 12 | |||
7 | 3) | Choose how many weekly teams you'll lead (i.e., three team - one each on M/W/F? Five teams - one each day?). | 5 | |||
8 | 4) | Choose how many semesters you'll run the program each year (i.e., spring, summer camp, and fall). | 3 | |||
9 | 5) | Gross Annual Revenue | $39,600 | |||
10 | 6) | Do you need to share any revenue with the school? (assume 15%) | 15% | -$5,940 | ||
11 | 7) | Pay Brain Chase for content license ($1,000 per season), payable after your session begins | -$3,000 | |||
12 | Net Revenue | $30,660 | ||||
13 | ||||||