BXS · Cohort Model

Cohort economics.

Done-with-you cohorts build the brand once. Operate tiers keep it running monthly. Two machines, one year.

Monthly target · R
Path
Live model
R / $
Build · One-time
R0
1 cohort
Operate · Monthly
R0
recurring
Annualised · Year one
R0
build + 12 months operate
One-time build R0
Recurring operate, annualised R0
Recurring · operate onlyR0
Averaged · build + operateR0
1 cohorts 8 seats built 12 operate subs
8
Seats built
Graduates feed the tiers
All graduates placed
12
Operate subscribers

Build · Done with you

Fixed · One-time
Payment plan · 3-month spread

Operate · Monthly tiers

Recurring · Post-build
All tiers combined
R0
R0 / yr

Subscribers are people paying on each tier, set directly. This is the base the model holds once the cohorts have graduated.