Platform Configuration
Product Name
Infrastructure Overhead — 15%
Target Margin — 40%
Credit Denomination
Custom
$
Operations
01Image
$0.0633/gen
Usage weight — 60% of all generations
Image model
Images per generation
Price per image (USD)
Cost breakdown
Per image$0.0550
× 1 image$0.0550
Infrastructure (15%)$0.008250
Total / gen$0.0633
02Image
$0.0633/gen
Usage weight — 25% of all generations
Image model
Images per generation
Price per image (USD)
Cost breakdown
Per image$0.0550
× 1 image$0.0550
Infrastructure (15%)$0.008250
Total / gen$0.0633
03Flat
$0.004600/gen
Usage weight — 15% of all generations
Price per call (USD)
Flat rate
$0.004000
per call, no tokens
Cost breakdown
Generation$0.004000
Infrastructure (15%)$0.000600
Total / gen$0.004600
Blended Weighted Cost
$0.0545
per generation · including 15% overhead
| Operation | Weight | Cost/gen | Weighted |
|---|---|---|---|
| Product photo generation | 60% | $0.0633 | $0.0379 |
| Ad creative generation | 25% | $0.0633 | $0.0158 |
| Background removal | 15% | $0.004600 | $0.000690 |
| Blended total | $0.0545 | ||
Charge / gen
$0.0908
Credits / gen
10
Denomination
$0.010
Credit Deduction Rules
| Operation | Cost/gen | Charge/gen | Credits | Actual margin |
|---|---|---|---|---|
| Product photo generation | $0.0633 | $0.1054 | 11 | 42.5% |
| Ad creative generation | $0.0633 | $0.1054 | 11 | 42.5% |
| Background removal | $0.004600 | $0.007667 | 1 | 54.0% |
Healthy margin. Your pricing structure looks solid.
"Background removal" rounds to 0 credits. Increase denomination or plan price.
Plans
Expected credit utilization — 70%realistic vs. full-burn
Most users don't spend every credit. Plan figures below are modeled at 70% usage, with the full-utilization worst case shown beneath each.
$/mo
Credits900
Generations62 / 90
Realistic · 70%API $3.38
Profit$5.62
Margin62.5%
Full utilization · worst case
Profit$4.10
Margin45.5%
$/mo
Credits2,900
Generations203 / 290
Realistic · 70%API $11.05
Profit$17.95
Margin61.9%
Full utilization · worst case
Profit$13.21
Margin45.5%
$/mo
Credits7,900
Generations553 / 790
Realistic · 70%API $30.11
Profit$48.89
Margin61.9%
Full utilization · worst case
Profit$35.98
Margin45.5%
Credit Deduction Guide
Exactly how many credits to deduct for every option each operation's model supports — resolutions (1K/2K/4K), video resolutions/durations, and quality tiers — with overhead + margin applied at $0.01/credit. Click Show.
Revenue Projection
Total subscribers
100across 3 plans — set per plan below
Avg generations / user / month — 50
Monthly API cost
$272.26
at current config
Monthly revenue
$1750.00
100 subscribers
Monthly profit
$1477.74
profitable
Annual profit
$17732.85
projected
Break-even ChartCovers $500 fixed infra at 34 users
Revenue API Cost