Theodoxia · GospelGram

Revenue projection model

Interactive forecast of platform revenue under the optional-tip model. Drag the sliders to test scenarios across donor behavior, donation size, and platform volume.

Interactive GospelGram revenue projection with sliders for tip rate, donation size, and a table across donation volume tiers.

Decomposed Blended
% of donors who tip 60%
Avg tip when given 8.0%
Avg donation size $50
Effective take rate
4.8%
60% × 8.0%
At $50M volume — ARR
—
net of Stripe
At $50M volume — MRR
—
monthly
Annual revenue grows with donation volume.
Assumptions: Stripe = 2.9% + $0.30 per transaction. GG eats Stripe on the tip portion plus the fixed per-transaction fee; missionary eats Stripe on their donation portion (GoFundMe-style). Display strategy assumed: dollar framing on small donations, percentage framing on large (research shows ~1–2pt lift). GoFundMe analog years estimated from public cumulative-volume disclosures. Missionary equivalence shown at $25K and $50K avg annual fundraising — purely contextual, not a model input.
© Theodoxia LLC · GospelGram revenue model · v1.0 Built for internal & investor use