| CEO and Principal Consultant |
Fixed |
Include the $145,000 annual salary from Month 1 as fixed monthly payroll. |
Treating founder delivery time as free capacity. |
| Senior Plain Language Editor |
Fixed |
Model each approved full-time role as fixed payroll within the planning year. |
Moving salaried editing labor with each project. |
| Subject Matter Writer |
Fixed |
Classify as fixed when salaried; first-year staffing is 2.0 FTE at $85,000 each. |
Counting salaried writers as variable subcontract labor. |
| Subject Matter Expert Subcontractors |
Variable |
Deduct as a revenue-linked charge; the first-year rate is 12.0% of revenue. |
Treating subcontractors as overhead instead of margin drag. |
| AI Text Analysis API Fees |
Variable |
Deduct from contribution margin; usage runs from 3.0% in the first year to 5.0% in the mature year. |
Putting usage fees below break-even as fixed software. |
| Referral Partner Fees |
Variable |
Apply only to referred sales; the rate starts at 8.0% and falls to 5.5% by the mature year. |
Blending referral fees into general overhead. |
| Office Rent |
Fixed |
Use $4,500/month from Month 1 through Month 60 in fixed overhead. |
Spreading rent as a percentage of revenue. |
| Annual Marketing Budget |
Semi-variable |
Model the planned annual spend, then test volume using CAC from $1,200 to $900. |
Calling all marketing variable without a base budget. |