AIVRIZ Financial Simulator v8 (Production Edition)

🚀 AIVRIZ Financial Simulator v8 (Whole % VAS Mix)

Manual Paid Subscribers, Active YoY Growth, Whole-Number VAS % Mix Inputs, & ₹65 COGS Scaling.

Enter exact paid subscribers per year. YoY growth percentage is calculated automatically.

Year 1 Paid Users

Baseline Y1

Year 2 Paid Users

+700.0% YoY

Year 3 Paid Users

+200.0% YoY

Year 4 Paid Users

+133.3% YoY

Year 5 Paid Users

+114.3% YoY

Base AI Inference Cost / Unit (1 Min Video - ₹)

AI Cost Efficiency Gain % (YoY)

Extra Edits Pack (₹100) Take-Rate % (e.g. 35)

Mock Interview 15m (₹199) Take-Rate % (e.g. 20)

Premium Coach 30m (₹399) Take-Rate % (e.g. 10)

Corporate Tax Rate (%)

Configure active subscription tiers, monthly pricing, and organization counts per year. Mix percentages auto-calculate.

Select Year to Configure Tiers

Custom Tier Base YoY Growth %

Tier & Package Name

Active?

Monthly Price (₹)

No. of Orgs / Users

Calculated Mix (%)

Automatically scale team payroll each year from Year 2 onwards

Role / Title

Headcount (Y1)

Annual Salary / Head (₹)

Annual Increment %

Office Rent (Starts Y2)

Cloud Hosting & Infra (Y1)

Marketing & GTM (Y1)

Admin & Legal (Y1)

Line Item (All figures in ₹)	Y1	Y2	Y3	Y4	Y5