core product update

BASED Phase 3 Package Update

Current working package aligned to the package-pricing model, refreshed deck narrative and internal/customer review gate.

Current active model

2026 revenueEUR830kEUR530k membership plus marginal media, incubation and event expansion.

2027 revenueEUR2.619mMembership packages plus media services; incubation remains marginal.

2028 revenueEUR8.95mGated expansion after delivery capacity and event economics proof.

Paid licenses166270 paid seats / 166 paid license packages under Individual / Institutional / Patron package pricing, equal to 166 paid license packages.

Package files

Full working deck

25-slide pass-gated working deck for Lippold/internal review.

Download PPTX

Financial model

Recalibrated Excel model with package-pricing path and gate sheets.

Download XLSX

Word model outline

Word-format outline explaining the model, assumptions, gates and release logic.

Download DOCX

Markdown model outline

Plain-text source of the model outline for review and edits.

Open MD

Membership package economics

Tier	Seats / license	Price / license	2026 seats	Licenses	2026 revenue
Individual	1	EUR1,300	120	120	EUR156k
Institutional	3	EUR6,500	120	40	EUR260k
Patron	5	EUR19,000	30	6	EUR114k
Total			270	166	EUR530k

Release boundary: This is ready as a Lippold/internal/customer working package. External investor circulation remains proof-pack gated, especially partner/source proof, event economics, counsel terms and final presentation polish.