# LetsBe Biz — Financial Projections & Analysis

**Version 1.2 — February 26, 2026**
**Status:** Internal Planning Document — Confidential
**Companion To:** Foundation Document v1.0, Technical Architecture v1.1, Pricing Model v2.2
**Projection Period:** March 2026 — February 2029 (36 months)

---

## 1. Executive Summary

This document models the three-year financial trajectory for LetsBe Biz, a privacy-first AI workforce platform targeting SMBs. The business is bootstrapped with near-zero investment, operated by the founder (Matt) and one engineer, armed with AI-assisted development tools (Claude Opus 4.6 Max 20x, Codex, Gemini).

**Key assumptions:**
- Launch: March 2026
- Team: 2 people (founder + engineer), no salaries modeled (bootstrapped)
- Existing enterprise contract: €1,500/mo (ongoing, offsets all fixed costs)
- Gross fixed overhead: ~€400/month (tooling + internal infra)
- Net fixed overhead: -€1,100/month (surplus from enterprise contract)
- Three growth scenarios modeled: Conservative, Moderate, Aggressive
- Revenue from: subscriptions, premium AI metering, server upgrades, domains

**Bottom line (Moderate scenario):**
- Month 12 MRR: €11,000 (product) + €1,500 (enterprise) = €12,500
- Month 12 ARR: €150,000
- Month 24 MRR: €26,600 | ARR: €319,200
- Month 36 MRR: €51,200 | ARR: €614,400
- Breakeven: Day 1 — enterprise contract already covers all fixed costs
- Cumulative gross profit at Month 36: ~€448,000 (product) + €39,600 (enterprise surplus) = ~€488,000

**Note on margins:** AI token costs are calculated from high-usage estimates (full pool consumption) to stress-test viability. Actual margins will improve as: (1) most users won't exhaust token pools, (2) prompt caching reduces costs by 5-8% from Month 3+, (3) AI model prices trend downward over time.

---

## 2. Operating Cost Structure

### 2.1 Fixed Monthly Costs (Overhead)

These costs exist regardless of customer count.

| Expense | Monthly | Annual | Notes |
|---------|---------|--------|-------|
| Claude Pro Max (200$) | €185 | €2,220 | Primary development tool |
| Claude Pro Max 10x (potential) | €93 | €1,116 | Second seat for engineer |
| Internal VPS infrastructure | €50 | €600 | Staging, CI/CD, hub relay |
| Figma | €15 | €180 | Design |
| Domain registrations | €10 | €120 | letsbe.biz + related domains |
| Miscellaneous (email, DNS, etc.) | €20 | €240 | Stalwart Mail, CloudFlare, etc. |
| **Gross Fixed Overhead** | **€373** | **€4,476** | |

Rounded to **~€400/mo** for modeling.

### 2.2 Enterprise Contract Offset

An existing enterprise customer pays **€1,500/mo** on an ongoing basis. This contract is modeled as a fixed cost offset rather than product revenue, since it exists independently of the SaaS platform.

| | Monthly | Annual |
|---|---------|--------|
| Gross Fixed Overhead | €400 | €4,800 |
| Enterprise Contract Revenue | -€1,500 | -€18,000 |
| **Net Fixed Overhead** | **-€1,100** | **-€13,200** |

**The business is cash-flow positive from day zero.** The €1,100/mo surplus from the enterprise contract means every product customer's gross margin flows directly to profit with no overhead to cover first. This is extraordinarily lean — a direct benefit of the bootstrapped, AI-augmented development approach combined with an existing revenue base.

### 2.2 Variable Costs Per Customer

From the Pricing Model v2.2 (per tier, VPS G12 default):

| Component | Lite (€29) | Build (€45) | Scale (€75) | Enterprise (€109) |
|-----------|-----------|-------------|-------------|-------------------|
| Netcup VPS | €7.10 | €13.10 | €22.00 | €32.50 |
| Included AI tokens | €2.91 | €6.76 | €13.46 | €25.05 |
| Monitoring + Backups | €1.50 | €1.50 | €1.50 | €1.50 |
| DNS + Support tooling | €1.00 | €1.00 | €1.00 | €1.00 |
| **Total Variable Cost** | **€12.51** | **€22.36** | **€37.96** | **€60.05** |
| **Gross Margin** | **€16.49 (57%)** | **€22.64 (50%)** | **€37.04 (49%)** | **€48.95 (45%)** |

**Note on AI costs:** These are calculated from preset-based routing at full token pool consumption — 85-55% Balanced (DeepSeek V3.2), 10% Basic (GPT 5 Nano/Gemini Flash), 5-35% Complex (GLM 5/MiniMax M2.5) with right-sized pools (8-40M tokens). GLM 5 at $1.677/M is the primary cost driver. Actual costs will likely be lower as most users won't exhaust pools. Prompt caching reduces AI costs by ~5-8% from Month 3+. Model selections are not final — GPT 5.2 Mini ($1.002/M blended) also under consideration for inclusion, which would affect these calculations. See Pricing Model for full comparison.

### 2.3 Stripe Payment Processing

2.9% + €0.25 per transaction. At €62/mo blended ARPU: ~€2.05 per transaction. Modeled as 3.5% effective rate (includes failed charges, refunds).

---

## 3. Market Context & Growth Benchmarks

### 3.1 AI SaaS Industry Benchmarks (2025-2026)

| Metric | Benchmark | Source |
|--------|-----------|--------|
| AI-native SaaS median growth (early stage) | 100% YoY | ChartMogul 2025 SaaS Growth Report |
| Monthly churn — SMB SaaS | 5-7% | Recurly / Agile Growth Labs 2025 |
| Monthly churn — B2B SaaS (all) | 3.5% avg | Recurly 2025 |
| AI SaaS activation rate | 54.8% | Agile Growth Labs 2025 |
| CAC ratio (new ARR) | $2.00 per $1 ARR | High Alpha 2025 SaaS Benchmarks |
| CAC payback (early stage) | 8 months | High Alpha 2025 |
| AI-native GRR (stabilizing) | ~40% at maturity | ChartMogul 2025 |

### 3.2 OpenClaw Growth as Reference

OpenClaw (open-source AI agent platform) achieved explosive growth in late 2025 / early 2026:

- 300,000-400,000 users in ~3 months (Nov 2025 — Feb 2026)
- 200,000+ GitHub stars in under 2 weeks
- 5,700+ community-built skills on ClawHub by Feb 2026
- Drove OpenRouter from 6.4T to 13T tokens/week (2x in one month)

**Relevance to LetsBe Biz:** OpenClaw proves massive demand for AI agent platforms. However, OpenClaw is free/open-source targeting developers — LetsBe Biz is a paid, managed service targeting non-technical SMBs. Our growth will be much slower but our monetization is immediate. OpenClaw validates the market; we're building the productized, privacy-first version for businesses.

### 3.3 Churn Rate Assumptions

Based on industry benchmarks for SMB-focused SaaS with infrastructure lock-in:

| Phase | Monthly Churn | Rationale |
|-------|---------------|-----------|
| Months 1-6 (pre-PMF) | 8% | Early adopters testing; product still rough |
| Months 7-12 (finding PMF) | 6% | Improving retention; founding members engaged |
| Months 13-24 (post-PMF) | 4% | Product-market fit; agent customization creates lock-in |
| Months 25-36 (maturity) | 3% | Strong lock-in; custom agents + data on private server |

**Why churn improves over time:** LetsBe Biz has natural lock-in mechanisms that most SaaS doesn't — custom AI agents (SOUL.md + TOOLS.md represent hours of configuration), business data on private servers, and 30 integrated tools. Switching cost increases the longer a customer stays.

---

## 4. Three Growth Scenarios

### 4.1 Scenario Definitions

**Conservative:** Organic growth only. Word of mouth, community posts, minimal content marketing. No paid acquisition.

**Moderate:** Active content marketing, community building, targeted outreach. Founding member program drives early traction. Some PR from the OpenClaw/AI agent wave.

**Aggressive:** Moderate + strategic partnerships, paid acquisition, press coverage. Riding the AI agent hype cycle hard.

### 4.2 New Customer Acquisition (Monthly)

| Month | Conservative | Moderate | Aggressive |
|-------|-------------|----------|------------|
| 1 (Mar 2026) | 3 | 8 | 15 |
| 2 | 4 | 10 | 20 |
| 3 | 5 | 12 | 25 |
| 4 | 5 | 12 | 25 |
| 5 | 6 | 14 | 30 |
| 6 | 7 | 16 | 35 |
| 7 | 8 | 18 | 35 |
| 8 | 8 | 18 | 40 |
| 9 | 9 | 20 | 40 |
| 10 | 10 | 22 | 45 |
| 11 | 10 | 24 | 50 |
| 12 | 12 | 26 | 55 |
| **Year 1 Total New** | **87** | **200** | **415** |
| Avg Monthly (Y1) | 7 | 17 | 35 |
| Year 2 Avg Monthly | 15 | 35 | 70 |
| Year 3 Avg Monthly | 20 | 50 | 90 |

### 4.3 Tier Distribution Assumptions

| Tier | Price | % of Customers | Weighted ARPU |
|------|-------|---------------|---------------|
| Lite (hidden) | €29 | 10% | €2.90 |
| Build | €45 | 45% | €20.25 |
| Scale | €75 | 30% | €22.50 |
| Enterprise | €109 | 15% | €16.35 |
| **Blended ARPU** | | **100%** | **€62.00** |

### 4.4 Additional Revenue per Customer

| Stream | Avg per Customer/Month | Adoption Rate | Blended/Customer |
|--------|----------------------|---------------|-----------------|
| Premium AI metering | €8.83 | 60% | €5.30 |
| RS upgrade | €12 avg uplift | 10% | €1.20 |
| Domain reselling | €2.50 | 15% | €0.38 |
| Overage billing | €3.00 | 20% | €0.60 |
| **Total Additional** | | | **€7.48** |

**Effective ARPU (all revenue): €62.00 + €7.48 = €69.48/customer/month**

---

## 5. Monthly Financial Projections

### 5.1 Moderate Scenario — Month-by-Month (Year 1)

Fixed cost shown as net (€400 gross - €1,500 enterprise contract = -€1,100 net). Enterprise surplus effectively subsidizes early growth.

| Month | New | Churned | Active Users | Sub Revenue | Add'l Revenue | Total Revenue | Variable Cost | Net Fixed | Gross Profit | Cumulative |
|-------|-----|---------|-------------|-------------|--------------|---------------|--------------|-----------|-------------|------------|
| 1 | 8 | 0 | 8 | €496 | €60 | €556 | €254 | -€1,100 | €1,402 | €1,402 |
| 2 | 10 | 1 | 17 | €1,054 | €127 | €1,181 | €539 | -€1,100 | €1,742 | €3,144 |
| 3 | 12 | 1 | 28 | €1,736 | €209 | €1,945 | €888 | -€1,100 | €2,157 | €5,301 |
| 4 | 14 | 2 | 40 | €2,480 | €299 | €2,779 | €1,268 | -€1,100 | €2,611 | €7,912 |
| 5 | 15 | 2 | 53 | €3,286 | €396 | €3,682 | €1,681 | -€1,100 | €3,101 | €11,013 |
| 6 | 16 | 3 | 66 | €4,092 | €493 | €4,585 | €2,093 | -€1,100 | €3,593 | €14,605 |
| 7 | 18 | 3 | 81 | €5,022 | €606 | €5,628 | €2,568 | -€1,100 | €4,159 | €18,764 |
| 8 | 18 | 4 | 95 | €5,890 | €710 | €6,600 | €3,012 | -€1,100 | €4,688 | €23,453 |
| 9 | 20 | 4 | 111 | €6,882 | €830 | €7,712 | €3,520 | -€1,100 | €5,292 | €28,745 |
| 10 | 20 | 4 | 127 | €7,874 | €950 | €8,824 | €4,027 | -€1,100 | €5,897 | €34,642 |
| 11 | 22 | 5 | 144 | €8,928 | €1,077 | €10,005 | €4,566 | -€1,100 | €6,539 | €41,181 |
| 12 | 22 | 6 | 160 | €9,920 | €1,197 | €11,117 | €5,073 | -€1,100 | €7,143 | €48,325 |

**Year 1 Summary (Moderate):**
- End of Year 1 active users: 160
- Month 12 product MRR: €11,117 | + enterprise: €12,617
- Month 12 ARR run rate: €151,404
- Year 1 total product revenue: €64,614 | + enterprise: €82,614
- Year 1 total gross profit: €48,325 (including enterprise surplus)
- Breakeven: Day 1 — enterprise contract covers all fixed costs before first product sale
- **Note:** Right-sized token pools (8-40M) and adjusted pricing (€29-109) deliver ~49% blended gross margin. Prompt caching and below-pool-cap usage will improve actuals further.

### 5.2 Conservative Scenario — Quarterly Summary

Enterprise surplus of €1,100/mo (€3,300/quarter) added to gross profit.

| Quarter | End Active Users | Product MRR | Quarterly Product Rev | Quarterly Gross Profit |
|---------|-----------------|-------------|----------------------|----------------------|
| Q1 (M1-3) | 12 | €834 | €1,560 | €5,470 |
| Q2 (M4-6) | 28 | €1,946 | €4,593 | €6,768 |
| Q3 (M7-9) | 50 | €3,475 | €8,880 | €8,875 |
| Q4 (M10-12) | 75 | €5,213 | €14,150 | €11,542 |
| **Year 1** | **75** | **€5,213** | **€29,183** | **€32,655** |

### 5.3 Aggressive Scenario — Quarterly Summary

| Quarter | End Active Users | Product MRR | Quarterly Product Rev | Quarterly Gross Profit |
|---------|-----------------|-------------|----------------------|----------------------|
| Q1 (M1-3) | 65 | €4,519 | €8,344 | €8,248 |
| Q2 (M4-6) | 135 | €9,383 | €22,712 | €15,082 |
| Q3 (M7-9) | 210 | €14,596 | €39,230 | €22,844 |
| Q4 (M10-12) | 290 | €20,158 | €56,980 | €31,696 |
| **Year 1** | **290** | **€20,158** | **€127,266** | **€77,870** |

---

## 6. Three-Year Summary

### 6.1 Annual Revenue

| Year | Conservative | Moderate | Aggressive |
|------|-------------|----------|------------|
| Year 1 Revenue | €29,183 | €64,614 | €127,266 |
| Year 2 Revenue | €99,590 | €255,743 | €468,360 |
| Year 3 Revenue | €199,780 | €511,485 | €918,000 |
| **3-Year Total** | **€328,553** | **€831,842** | **€1,513,626** |

### 6.2 Annual Gross Profit (Including Enterprise Surplus)

Enterprise contract adds €13,200/yr surplus (€1,100/mo × 12) on top of product gross profit.

| Year | Conservative | Moderate | Aggressive |
|------|-------------|----------|------------|
| Year 1 Gross Profit | €32,655 | €48,325 | €77,870 |
| Year 2 Gross Profit | €63,870 | €151,000 | €231,000 |
| Year 3 Gross Profit | €118,600 | €289,000 | €436,000 |
| **3-Year Total** | **€215,125** | **€488,325** | **€744,870** |

### 6.3 Active Customers (End of Period)

| Milestone | Conservative | Moderate | Aggressive |
|-----------|-------------|----------|------------|
| Month 6 | 30 | 63 | 119 |
| Month 12 (Year 1) | 57 | 156 | 280 |
| Month 18 | 90 | 255 | 460 |
| Month 24 (Year 2) | 130 | 375 | 680 |
| Month 30 | 170 | 500 | 890 |
| Month 36 (Year 3) | 220 | 660 | 1,150 |

### 6.4 MRR Trajectory

| Milestone | Conservative | Moderate | Aggressive |
|-----------|-------------|----------|------------|
| Month 6 MRR | €1,946 | €4,585 | €9,383 |
| Month 12 MRR | €5,213 | €11,117 | €20,158 |
| Month 18 MRR | €7,500 | €18,800 | €34,200 |
| Month 24 MRR | €10,100 | €26,600 | €49,800 |
| Month 30 MRR | €13,500 | €37,500 | €66,600 |
| Month 36 MRR | €17,100 | €51,200 | €86,600 |
| Month 36 ARR | €205,200 | €614,400 | €1,039,200 |

---

## 7. Key Financial Metrics

### 7.1 Unit Economics

| Metric | Value |
|--------|-------|
| Blended ARPU (subscription only) | €62.00/mo |
| Effective ARPU (all revenue) | €69.48/mo |
| Blended variable cost per customer | €31.71/mo |
| Blended gross margin per customer | €30.29/mo (49%) |
| Effective gross margin (with add'l revenue) | €37.77/mo (54%) |
| Customer Lifetime Value (20-mo avg tenure) | €606 |
| CAC (founding members, 2×) | ~€134/year |
| CAC payback | < 1 month |
| LTV:CAC ratio | ~8:1 |

**Note:** Variable costs assume full token pool consumption at realistic model mixes (including GLM 5 usage in Complex Tasks preset). Actual costs will likely be lower — many users won't exhaust pools, and prompt caching improves margins further. LTV:CAC ratio of 8:1 is excellent (industry target is 3:1). Right-sized pools (8-40M) and adjusted pricing (€29-109) deliver healthy ~50% blended margin.

### 7.2 Breakeven Analysis

| Scenario | Month to Cover Fixed Costs | Net Fixed Cost/Mo | Required Active Users |
|----------|---------------------------|-------------------|----------------------|
| All scenarios | Day 0 | -€1,100 (surplus) | 0 — already profitable |

**The existing enterprise contract (€1,500/mo) fully covers gross fixed overhead (€400/mo) with €1,100/mo surplus.** Every product customer's gross margin flows directly to profit. There is no "breakeven" point — the business is cash-flow positive before launching the SaaS product.

### 7.3 Cash Requirements

| Expense | One-Time | Recurring |
|---------|----------|-----------|
| Netcup server pool (3-5 pre-provisioned) | €200-400 | — |
| Domain registrations | €50 | €50/yr |
| Stripe setup + initial reserve | €0 | — |
| Marketing (organic content) | €0 | €0 |
| **Total pre-launch investment** | **~€300-500** | — |
| Monthly burn (pre-revenue) | — | -€1,100 (net surplus) |
| **External funding required** | **€0** | — |

The enterprise contract means zero runway concerns. The €300-500 pre-launch investment for server pool and domains is covered by less than two weeks of the enterprise surplus. No external funding required, now or ever (unless choosing to accelerate growth).

---

## 8. Revenue Composition Analysis

### 8.1 Revenue Mix (Moderate, Year 1)

| Stream | Annual | % of Revenue |
|--------|--------|-------------|
| Subscription revenue | €54,612 | 82.5% |
| Premium AI metering | €7,017 | 10.6% |
| RS server upgrades | €1,986 | 3.0% |
| Overage billing | €795 | 1.2% |
| Domain reselling | €529 | 0.8% |
| Annual discount impact | -€1,258 | -1.9% |
| **Net Revenue** | **€63,681** | **100%** |

### 8.2 Revenue Mix Evolution (Moderate)

| Stream | Year 1 | Year 2 | Year 3 |
|--------|--------|--------|--------|
| Subscriptions | 82.5% | 78% | 74% |
| Premium AI | 10.6% | 14% | 18% |
| Server upgrades | 3.0% | 4% | 4% |
| Overage + Domains | 2.0% | 3% | 3% |
| Annual discount | -1.9% | -3% | -3% |

Premium AI revenue grows as a percentage over time because:
1. Users discover premium models after initial onboarding period
2. Agent customization leads to per-agent model selection
3. More complex workflows demand higher-quality models
4. Opus 4.6 adoption grows among power users

---

## 9. Sensitivity Analysis

### 9.1 Churn Impact

| Monthly Churn Rate | Year 1 Active (Mod) | Year 3 Active (Mod) | Year 3 MRR |
|-------------------|---------------------|---------------------|------------|
| 3% (optimistic) | 175 | 810 | €51,273 |
| 5% (base case avg) | 156 | 660 | €41,772 |
| 7% (pessimistic) | 135 | 510 | €32,283 |
| 10% (crisis) | 108 | 340 | €21,522 |

**Takeaway:** Even at 10% monthly churn (extremely high), the business is still profitable due to near-zero fixed costs. Churn impacts scale, not survival.

### 9.2 ARPU Impact

| ARPU Scenario | Year 1 Rev (Mod) | Year 3 Rev (Mod) |
|--------------|-----------------|-----------------|
| Low ARPU (€55 effective) | €51,200 | €412,000 |
| Base ARPU (€69.48) | €64,614 | €511,485 |
| High ARPU (€85, more RS/premium) | €79,100 | €637,000 |

### 9.3 What Breaks the Model

| Risk | Impact | Likelihood | Mitigation |
|------|--------|-----------|------------|
| OpenRouter 5.5% fee increase | -2-3pp margin | Low | Direct API fallback (Anthropic, Google, DeepSeek) |
| Netcup price increase (>20%) | -3-5pp margin on base | Low | Hetzner as alternative; 12-mo contracts lock price |
| DeepSeek V3.2 deprecated/degraded | Must shift default model | Medium | GPT 5 Nano or MiniMax M2.5 as fallback |
| AI price war (models get cheaper) | Higher margins OR lower prices | High | Pass savings to users → competitive advantage |
| Zero premium AI adoption | -€5.30/user/mo | Medium | Still profitable on subscription alone |
| Churn >10% monthly | Slow growth, never scales | Medium | Invest in onboarding + agent templates |
| Stripe account issues | Revenue disruption | Low | Backup payment processor (Paddle, Lemon Squeezy) |

---

## 10. Founding Member Economics (Deep Dive)

### 10.1 Founding Member Program

- First 50-100 customers
- **2× included token allotment** for 12 months ("Double the AI")
- Same subscription price
- Available March 2026 — until cap reached

### 10.2 Financial Impact

| Scenario | # Founders | Extra Monthly AI Cost | 12-Month Total Cost | Effective CAC/User |
|----------|-----------|----------------------|--------------------|--------------------|
| Conservative | 30 | €334 | €4,008 | €134/yr |
| Moderate | 60 | €668 | €8,016 | €134/yr |
| Aggressive | 100 | €1,113 | €13,356 | €134/yr |

All tiers remain margin-positive at 2× (Lite 47%, Build 35%, Scale 31%, Enterprise 22%). The extra cost per founding member is ~€11/mo blended — manageable at all tiers.

**ROI calculation (Moderate, 60 founders):**
- Extra cost: €8,016 over 12 months
- Revenue from 60 founders (12 months @ €69.48 avg): €50,026
- Net contribution: €42,010
- ROI: 524%

The 2× founding member program is both generous and sustainable. At ~€134/user/year effective CAC, it's excellent value — providing a compelling "double the AI" benefit while keeping the business healthy.

---

## 11. Comparison: LetsBe Biz vs. Industry Medians

| Metric | LetsBe Biz (Moderate, Y1) | Industry Median (AI SaaS <$1M ARR) |
|--------|--------------------------|-------------------------------------|
| YoY Growth | ~400%+ (from zero) | 100% median |
| Monthly Churn | 6% avg | 5-7% SMB |
| Gross Margin | 57% (with enterprise) | 60-75% (pure SaaS) |
| CAC Payback | < 2 months | 8 months |
| LTV:CAC | ~8:1 | 3:1 target |
| Net Fixed Overhead | -€1,100/mo (surplus) | €10,000-50,000/mo (typical) |
| Breakeven | Day 0 (pre-launch) | Month 12-18 (typical) |

**Key advantage:** LetsBe Biz is profitable before selling a single SaaS subscription. The enterprise contract covers all fixed costs. Every product customer is pure profit from day one. A typical funded startup needs 200-500 customers to break even; LetsBe needs zero.

---

## 12. Key Milestones & Decision Points

| Milestone | Trigger | Action |
|-----------|---------|--------|
| 10 active users | ~Month 2 | Breakeven on fixed costs. Validate PMF signals. |
| 50 active users | ~Month 5-6 | Consider second Claude Max seat. Start tracking NPS. |
| 100 active users | ~Month 10-12 | Evaluate: hire support? Increase marketing? RS upgrade demand? |
| €10K MRR | ~Month 12 | Serious business. Review pricing, consider annual plans push. |
| 200 active users | ~Month 14-18 | OpenRouter enterprise tier inquiry. Bulk Netcup negotiation. |
| €25K MRR | ~Month 22-26 | First hire consideration (support/community). |
| 500 active users | ~Month 24-30 | Scaling challenges: provisioning automation, monitoring, support load. |
| €50K MRR | ~Month 30-36 | Review: raise capital for growth? Stay bootstrapped? International? |

---

## 13. Three-Year P&L Summary (Moderate Scenario)

| | Year 1 | Year 2 | Year 3 |
|---|--------|--------|--------|
| **Revenue** | | | |
| Subscription Revenue | €58,032 | €230,640 | €461,280 |
| Premium AI Revenue | €4,959 | €19,709 | €39,417 |
| Server Upgrades | €1,123 | €4,464 | €8,928 |
| Other (Domains + Overage) | €916 | €3,642 | €7,284 |
| Annual Discount Impact | -€1,416 | -€8,070 | -€17,424 |
| Enterprise Contract | €18,000 | €18,000 | €18,000 |
| **Total Revenue** | **€81,614** | **€268,385** | **€517,485** |
| | | | |
| **Costs** | | | |
| Server (Netcup) | €12,917 | €51,338 | €102,676 |
| AI Token Costs (included) | €10,416 | €41,398 | €82,796 |
| AI Token Costs (premium, pass-through) | €4,508 | €17,917 | €35,834 |
| Monitoring + Backups | €1,872 | €7,440 | €14,880 |
| DNS + Support Tooling | €1,248 | €4,960 | €9,920 |
| Stripe Processing (3.5%) | €2,856 | €9,394 | €18,112 |
| Fixed Overhead | €4,800 | €4,800 | €6,000 |
| **Total Costs** | **€38,617** | **€137,247** | **€270,218** |
| | | | |
| **Gross Profit** | **€42,997** | **€131,138** | **€247,267** |
| **Gross Margin** | **52.7%** | **48.9%** | **47.8%** |
| | | | |
| **Cumulative Gross Profit** | **€42,997** | **€174,135** | **€421,402** |

**Note on gross margin:** Including the enterprise contract brings Year 1 margin to 53% — healthy for an infrastructure + AI platform and approaching pure SaaS territory (60-75%). Right-sized token pools (8-40M) and adjusted pricing (€29-109) deliver sustainable margins across all tiers. As product revenue scales and the enterprise contract becomes a smaller share, margin trends toward the product-only rate (~49%). Key margin improvement levers: (1) prompt caching (+1-2pp), (2) AI model price decreases over time, (3) actual usage below pool caps, (4) OpenRouter enterprise tier discounts at scale.

---

## 14. Assumptions & Methodology

### 14.1 Core Assumptions

1. **Launch date:** March 2026. Product functional enough for founding members.
2. **No salaries modeled.** Both founder and engineer working on sweat equity. If/when salaries are introduced, they come from gross profit.
3. **No paid marketing.** All growth is organic (content, community, word of mouth, AI agent hype wave).
4. **Tier distribution stays constant.** In reality, it may shift toward Scale/Enterprise as product matures.
5. **Premium AI adoption grows linearly.** 40% of users use some premium in Year 1, growing to 70% by Year 3.
6. **Churn improves over time.** From 8% in early months to 3% at maturity, driven by increasing lock-in.
7. **No significant model price changes.** If AI model prices drop (likely), margins improve. If they rise (unlikely), markup absorbs some impact.
8. **EUR/USD at parity.** OpenRouter bills in USD; Netcup and subscriptions in EUR. Modeled at 1:1 for simplicity.
9. **Annual plans:** 15% of customers choose annual billing by Month 6, growing to 30% by Month 18. 15% discount applied.
10. **Prompt caching adoption:** Modeled as reducing included AI costs by 30% starting Month 4 (when engineering implementation is complete). This improves margins but is not reflected in pricing — it's a pure margin gain.

### 14.2 What's Not Modeled

- Salaries / founder draws
- Legal / accounting costs
- Marketing spend (organic only)
- Office space (remote operation)
- Insurance
- Tax implications
- Currency fluctuation beyond 1:1 EUR/USD
- Potential acquisition / investment scenarios

These would need to be added for investor-facing projections.

---

*This is an internal planning document. Projections are estimates based on market benchmarks and pricing model assumptions. Actual results will vary based on product-market fit, execution quality, and market conditions. Updated as real revenue data becomes available.*
