ScholarPASS

LearningHub

Revenue Projection

Model the annual revenue of a single LearningHub, and see the projected contribution across the global portfolio.

Hub assumptions

20,000
8%
$120
75%

Projected annual revenue

Paying students1,600
Gross revenue$192K
Partner take$144K
Platform take$48K
Revenue splitPartner 75% · Platform 25%

Illustrative model. Gross = paying students × avg annual revenue. Splits follow the licensed tier's revenue share.

Total projected (portfolio)$33.1M
Phase 1 hubs$29.3M
Phase 2 hubs$3.8M

Top hubs by projected revenue

56 hubs
  • United StatesNew York, United States
    $8.0M
  • North CaliforniaSan Francisco, United States
    $4.8M
  • Greater LondonLondon, United Kingdom
    $3.6M
  • Riyadh CentralRiyadh, Saudi Arabia
    $3.2M
  • ChinaShanghai, China
    $2.5M
  • Bay Area SouthSan Jose, United States
    $2.4M
  • Mumbai WestMumbai, India
    $2.1M
  • IndiaMumbai, India
    $949K
  • South KoreaSeoul, South Korea
    $860K
  • Lagos MainlandLagos, Nigeria
    $760K