LOCALSCHOOLSPORTS
Ad Revenue Forecaster
Fill in how many advertisers you expect per tier and how they pay. The forecast shows net monthly revenue, profit, payback, and the 24-month ramp, all updating live.

Your assumptions

Advertisers & price
Premium Hero
0
$
Global
0
$
County
0
$
City
0
$
How they pay
Sign up annuallyannual saves 10% · paid up front
Monthly 60%
Annual 40%
Annual plans pay 12 months up front and rarely cancel mid-year, so a higher annual share lifts cash flow and lowers churn.
Growth
4
4%
Costs
$
$
$
$

Forecast at full ramp

Net monthly revenue
$0
= $0 / year · after card fees
0 advertisers 0% of ad inventory sold 0 annual · 0 monthly
Net / mo$2.5k$5k+
Net revenue ramp · 24 months
Monthly profit
$0
after fees & $0 costs
Build repaid by
–
$5,000 one-time
Year-1 cash collected
$0
annual paid up front
Year-1 profit
$0
net of build, fees, costs
Revenue mix
Hero $0 Global $0 County $0 City $0
Planning model, not a guarantee. Figures use Cass & Bates County market sizing. Annual clients pay 12 months up front (front-loads year-1 cash); card processing 2.9% + $0.30/charge, amortized; annual churn assumed ~1%/mo. Prices and caps are fully configurable in the app.