{"inputs":{"mrr":50000,"provider":0,"accept":80,"churn":5,"cb":0.5,"tooling":500,"eng":1,"fin":1},"configSummary":{"paddleAccept":0.9,"retainRecovery":0.29,"paddleRate":0.05,"pspRate":0.0355,"smpRate":0.064,"engSalary":180000,"finSalary":120000},"results":{"arr":600000,"liftPp":0.09999999999999998,"acceptUplift":59999.999999999985,"recoveryUplift":8700,"totalRevenue":68699.99999999999,"engCost":45000,"finCost":18000,"toolingAnnual":6000,"cbCost":3000,"overhead":72000,"pspFee":21299.999999999996,"paddleFee":30000,"processingDelta":-8700.000000000004,"totalCost":63300,"trueCurrentCost":93300,"trueRate":0.1555,"hero":132000,"growthRate":0.4,"isPspPath":true,"year1":{"arr":600000,"revenue":68699.99999999999,"cost":63300,"total":132000},"year2":{"arr":840000,"revenue":103393.49999999999,"cost":64169.99999999999,"total":167563.49999999997},"year3":{"arr":1075200,"revenue":134471.66249999998,"cost":65085.6,"total":199557.26249999998},"cumulative":499120.76249999995},"enterpriseRecommended":false,"documentation":"https://www.paddle.com/calculators/revenue-impact/llms.txt","ui":"https://www.paddle.com/calculators/revenue-impact"}