Revenue Forecast

| Month | Free Users | Pro ($29) | Team ($79) | MRR | |-------|-----------|-----------|-----------|-----| | Mar 2026 | 100 | 0 | 0 | $0 | | Jun 2026 | 300 | 15 | 2 | $593 | | Sep 2026 | 800 | 50 | 8 | $2,082 | | Dec 2026 | 1,500 | 120 | 20 | $5,060 | | Jun 2027 | 4,000 | 350 | 60 | $14,890 |

Assumptions

• 5% free → Pro conversion rate
• 2% free → Team conversion rate
• 3% monthly churn on paid plans