Business Plan
Pro Forma
Simulator
The world's first AI-powered full-stack company building platform. From raw idea to investor-ready, funded, operating company — guided entirely by AI agents.
Access to attorneys ($500/hr), accountants ($300/hr), consultants, and investors is locked behind money most founders don't have. Most companies fail not because of bad ideas — but because of poor execution infrastructure.
SPS deploys 14 specialized AI agents — Ideation, Formation, Market Intelligence, Legal, Branding, Investor Portal — all hosted and orchestrated by the Founder's personal OpenClaw AI. Available 24/7. Fraction of the cost.
5.5M new US businesses in 2023 alone. 99% locked out of top accelerators. Traditional accelerator model cracking (Techstars -17% staff, 2024). Harvey AI proves AI legal is $11B+ — but nobody serves founders at scale. SPS owns the white space.
Professional services are priced for funded companies, not aspiring founders.
| Service | Market Rate |
|---|---|
| Attorney (formation) | $500–$1,000/hr |
| CPA / Accountant | $200–$400/hr |
| Business Consultant | $300–$500/hr |
| Accelerator (YC) | 7% equity |
| Business Plan Service | $2,000–$10,000 |
Most founders don't know what they don't know. There is no guided path from idea to operating company that is affordable, structured, and intelligent.
90% of startups fail — most cite market fit and capital as root causes
5.5M new businesses formed in the US in 2023 alone
Less than 1% get into top accelerators (YC acceptance rate: 1.5%)
The 99% have no structured, affordable alternative
SPS-addressable across: entrepreneur education ($12B, 18%+ CAGR) + legal tech formation ($4B) + AI tools for SMBs ($28B+, 14% CAGR) + accelerators ($5–7B) + community platforms ($6.5B)
5.5M new US businesses filed in 2023 (record high). ~220K–440K serious, digital-first, willing-to-pay founders. Blended annual spend: $3,600–7,200/founder across fragmented tools SPS replaces.
Year 1: $2.7–8.1M ARR (500–1,500 members) | Year 2: $18–36M ARR (3K–6K members) | Year 3: $50–100M ARR (8K–15K members)
YC accepts 1% of applicants. 99% of founders have no structured alternative.
Techstars laid off 17% of staff in 2024. The traditional accelerator model is cracking.
Harvey AI: $11B valuation, $190M ARR — AI legal is massive. Nobody is serving founders at this price point.
| Competitor | Model | Price | AI-Native | Full Stack | Weakness vs SPS |
|---|---|---|---|---|---|
| Y Combinator | Equity accelerator | 7% equity | No | Partial | 1.5% acceptance rate, SF-centric, takes equity |
| Techstars | Equity accelerator | 6% equity | No | Partial | Selective, city-specific, cohort model |
| LegalZoom | Formation only | $99–$299 | No | No | One piece of the puzzle — no guidance, no business model |
| LivePlan | Business plan software | $20–$40/mo | Partial | No | Tools only — no agents, no legal, no services |
| Udemy / Coursera | Education only | $15–$200/course | No | No | Passive content — no agent, no execution, no services |
| Carta | Cap table mgmt | $2,400+/yr | No | No | Post-formation only — no ideation, no plan, no agents |
| SPS | Full-stack AI platform | $0–$1,499/mo | ✅ Yes | ✅ Yes | Owns the entire founder journey end-to-end |
$2 VIP presale to SPS network. Target: 500 Spark signups, 100 converting to Builder. Use Flywheel, Domo, NASCAR, SailGP connections. Content from Brooklyn Foundry build.
Weekly Zoom podcast, founder success stories, OpenClaw Academy as lead magnet. SEO targeting "how to start a business" + "AI business tools." Referral program: bring a founder, get a month free.
Corporate innovation programs. University partnerships (entrepreneurship programs). Law firm + CPA firm white-label partnerships. International expansion (Spanish-speaking markets via Flywheel network).
36-month revenue projection. Three scenarios. Toggle to explore.
| Month | Builders | Ventures | Superpowers | Membership MRR | À La Carte | Total MRR |
|---|
| Cost Category | Year 1 | Year 2 | Year 3 |
|---|---|---|---|
| Team (salaries) | $750K | $1.2M | $2.0M |
| AI Infrastructure (API costs) | $50K | $150K | $400K |
| Marketing & Acquisition | $500K | $600K | $800K |
| Infrastructure & Hosting | $60K | $120K | $250K |
| Legal & Admin | $50K | $80K | $120K |
| Partner Development | $100K | $150K | $200K |
| Brooklyn Foundry (one-time) | $1.0M | — | — |
| Total OpEx | $2.51M | $2.3M | $3.77M |
| Revenue (base) | ~$1.1M | ~$4.5M | ~$12M |
| EBITDA | -$1.4M | +$2.2M | +$8.2M |
Adjust the variables. Watch the model respond in real time.