HLA's Possible Income Scenario from 2000 - 2006:
Let's just say: 50 Peer Groups over 6 years.
Average Peer Group size: 15 kids
Total Number of kids: 750
Alleged Retention rate: 40%; 750 x .40 = 300 graduates
Average yearly tuition 2000: $5,000 x 19 months = $95,000
Average yearly tuition 2006: $5,950 x 19 months = $113,050
Average yearly tuition 2000 - 2006 = $104,025
Average income from graduates alone: $31,207,500 ($104,025 x 300 students)
Mandatory 3 month pre-paid tuition = $16,425
Non-graduates: 450
Average income from pre-paid tuition from non-graduates = $7,391,250 ($16,425 x 450 non-graduates)
Average stay of non-graduates: 12 months
Tuition from non-graduates: $29,565,000 (12 months x 450 kids x $5475)
Cumulative income from all students (graduates and non-graduates): $68,163,750
Average yearly income over 6 years: $11,360,625
CURRENT yearly income (2006): $14,687,250
Note: These estimates do not include extra fees such as toiletries, shipping, etc.