ReallySolved · Deck appendix
← Back to the deck
Deck appendix · for the financial reader

The forecast, line by line.

Page 11 of the deck gives the headline: the margin, and what flows to you. This page is the arithmetic under it, with every row marked measured or our estimate, because the difference matters more than either number.

5 revenue streams are EXCLUDED from every figure on this page.

The AI labs pay people by the hour to correct AI answers. Ours come free, as a by-product.

Worth ~$2,555 a year for each person who actually clicks, at 20 people in every 100 sign-ups clicking, of which we keep 50% for the first 10,000 sign-ups & 75% after that. Worked out year by year in section 6 below. The market itself is $2B to $7B a year today, & not a cent of it counts toward the subscription numbers on this page.

All 5 are built into the product. Not a cent of any of them appears anywhere below. The model stands on subscriptions alone, so every number on this page is a floor.

1 · What 1 subscriber is worth measured*

PlanPriceAI costCard feesProfit / moProfit / yrMargin after fees
$5 Certainizer™$5.00$0.33$0.45$4.23$50.7685%
$9 Plus$9.00$0.70$0.56$7.74$92.8886%
$19 Pro$19.00$0.70$0.85$17.45$209.4092%

Card fees at the real published rate, 2.9% + 30¢ a charge. The $9 plan is the thin one & is protected by the 1,000-search monthly fair-use cap already promised in our own marketing.

🤔 Why is the cost-to-win-a-subscriber row identical across all 3 plans? That's on purpose, not a mistake. It is the cost of running someone through the same free trial, before they have picked a plan. One trial can turn into any of the 3 paying plans, so that up-front cost doesn't change based on which one they end up choosing. It also assumes the same "1 in 10 trial users convert" rate for all 3 plans, which is a simplifying assumption: the real rate will likely differ once we have live signups to measure.
Just got cheaper: we added a new free AI option this week that dropped the $5 plan's cost even further, and the ~93% margin on the deck already includes it. The "cost to win a subscriber" figure only counts AI costs. We haven't spent anything on ads yet, so that number will rise once we do, but the underlying margin story holds either way.

2 · How users split across plans our estimate

So 100,000 users means 25,000 on $5, 20,000 on $9 & 10,000 on $19. This split is the single biggest assumption in the model, far bigger than any cost figure. Substitute your own & everything below recalculates.

3 · Annual profit & loss

Per year10K users100K users1M users
$5 Certainizer™$126,900$1,269,000$12,690,000
$9 Plus$185,760$1,857,600$18,576,000
$19 Pro$209,400$2,094,000$20,940,000
Gross profit, subscriptions$522,060$5,220,600$52,206,000
Hosting & infrastructureest($14,400)($60,000)($300,000)
Support & moderationthe advisor bot is trained to handle most of itest($9,600)($36,000)($300,000)
Legal, tools, servicesest($9,600)($24,000)($120,000)
Core teamthe product is built; the growth team is paid from the payback pool, not salaryest$0$0($960,000)
OPERATING PROFIT / YEAR$488,460$5,100,600$50,526,000
   same figure, per month$40,705$425,050$4,210,500

4 · What flows to you

Reaching…Year 1 of a ramp to that sizeEvery year after
10,000 users~$265,000$488,460
100,000 users~$2,745,000$5,100,600
1,000,000 users~$27,335,000$50,526,000
The term, plainly: 100% of net revenue goes to you until you have recouped 3x your cost basis, then equity on top. Not a share of it, all of it. Divide your own investment into the first column. We are not going to guess what this costs you to run, you know your cost base & we do not.

5 · Why our costs fall while everyone else's rise

We carry no AI capex. While the market re-prices AI infrastructure debt to record highs over data-center spending, our AI cost is $0.33 per subscriber per month & falling. If the AI capex cycle cools, our inputs get cheaper: there is no data-center bill on our side of it.
The same is happening to our other input. Web search, the second big per-query cost in this category, still costs $5 to $14 per 1,000 queries from the established providers. A new entrant now sells it at $0.05. Grounding an answer in live web results was priced out of a $5 subscription. It is now a rounding error.

* Tested, not guessed. The per-subscriber costs above come from real test runs, re-priced at the engine rates published on 30 July 2026. At the moment of writing the site has not launched & a few of the AI engines are not connected yet, so treat these figures as theoretical until live traffic confirms them. Per-subscriber economics are measured. How many users arrive, & how they split across plans, is our estimate, labelled as such on every row.

6 · What the AI-lab line could be worth, year by year our estimate

Built the same bottom-up way as the rest of this page: real people, real hours, never a slice of a market. This is the AI-lab data line from the 5 excluded above, worked out on its own, entirely separate from the subscription floor.

Reaching…Year 1 of a ramp to that sizeEvery year after
10,000 sign-ups~$1,280,000$2,555,000
100,000 sign-ups~$18,500,000$37,047,500
1,000,000 sign-ups~$191,000,000$381,972,500

The math: ~$2,555 a year for each person who actually clicks (73 hours a year at $35 an hour, the bottom of what this work pays), 20 clicking people in every 100 sign-ups, & we keep 50% of that for the first 10,000 sign-ups & 75% after. Checked a second way, from the low end of Scale AI's own numbers: Scale reportedly makes about $2B a year from human correction work, ~45% of which goes to its ~240,000 contractors, about $3,750 a year each, close to our own $2,555 once the difference in hours worked is accounted for. The “Year 1” column applies a 50% ramp discount, a rounder & more conservative number than the ~54% average discount section 4's own subscription figures above already use. “Every year after” assumes the full sign-up count active for a whole year, same as section 4.

This line is entirely separate from, & never counted inside, the subscription floor above. It is real, sourced upside, not a number the business plan depends on.