10-Days-40-Hours Entry-Level Courses, Free-Ride

Nurture Talents from Millions of Low-Income Families

Boost Elites from 1% to 6% to Counteract U.S. from Rundown!

100 Students in Class Size

  1. Classroom Rent: $200 per student, $20K in total

  2. Textbooks /Kindle: $150 per student, $15K total

  3. Class Devices and Books Transportation: $1K

  4. WI-FI Internet, Supplies/Utilities: $1K

  5. Inventory Storage Facility Rental: $1K

  6. Elite Teacher: $8K per 10-day course

  7. Site Management Personel: $6K in total

  8. Site Security Guards against Intruders: $9K

  9. Site Property Insurance @ $2 Million: $3K

  10. Personal Accident Insurance @ $1 Million: $2K

  11. Transit Accident Insurance @ $1 Million: $2K

  12. Badge, Printing, etc.: $30 per student, $3K total

  13. MIS, Web, PM, Coding, 401K Overheads: 33%,

  14. Ad to students, parents and donors: 5%, $6K

  15. Sales Force Seminars Screen Students**: 5%, $6K

Planning Cost Total*: ~$125K

200 Students in Class Size

  1. Classroom Rent: $200 per student, $40K in total

  2. Textbooks /Kindle: $150 per student, $30K total

  3. Class Devices and Books Transportation: $2K

  4. WI-FI Internet, Supplies /Utilities: $2K

  5. Inventory Storage Facility Rental: $2K

  6. Elite Teacher: $8K per 10-day course

  7. Site Management Personel: $9K in total

  8. Site Security Guards against Intruders: $12K

  9. Site Property Insurance @ $2 Million: $4K

  10. Personal Accident Insurance @ $1 Million: $3K

  11. Transit Accident Insurance @ $1 Million: $3K

  12. Badge, Printing, etc.: $30 per student, $6K total

  13. MIS, Web, PM, Coding, 401K Overheads: 33%,

  14. Ad to students, parents and donors: 5%, $11K

  15. Sales Force Seminars Screen Students**:5% $11K

Planning Cost Total*: ~$212K

300 Students in Class Size

  1. Classroom Rent: $200 per student, $60K in total

  2. Textbooks /Kindle: $150 per student, $45K total

  3. Class Devices and Books Transportation: $3K

  4. WI-FI Internet, Supplies/Utilities: $3K

  5. Inventory Storage Facility Rental: $3K

  6. Elite Teacher: $8K per 10-day course

  7. Site Management Personel: $12K in total

  8. Site Security Guards against Intruders: $15K

  9. Site Property Insurance @ $2 Million: $5K

  10. Personal Accident Insurance @ $1 Million: $4K

  11. Transit Accident Insurance @ $1 Million: $4K

  12. Badge, Printing, etc.: $30 per student, $9K total

  13. MIS, Web, PM, Coding, 401K Overheads: 33%,

  14. Ad to students, parents and donors: 5%, $15K

  15. Sales Force Seminars Screen Students**:5% $15K

Planning Cost Total*: ~$300K

* Planning cost total in each class may vary from subject to subject, from city to city, and from age group to age group, and definitely change from site to site.

** All courses target those students with strong motivation to become future talents under one condition that scores of prerequisite courses in their own school are >=80% .

*** The larger the class, the less expensive the course will become, so to benefit as many kids as possible, Nonschool Free Course would prefer a class of optimal size at 100~300 seats.

**** As age goes younger, students would less likely sit in a large class of 100~300 students quietly for the entire hour and 4 sessions in a row, and thus the cost will go higher and higher: Typically for the 9th grade class, if $500 is for a budget class at minimum, then $600 would be required for the 8th grade, $700 for the 7th grade, $800 for the 6th grade, $900 for the 5th grade, and $1k for the 4th grade.