WeylandAI / MobCorp — Internal Valuation Dashboard

$48,500

Total Pipeline

$22,500

Revenue Received

$18,500

Pending / AR

$1,500

MRR Target (SubX)

145

Total Ventures

122

Live Domains

Revenue by Source LIVE

Revenue Breakdown

Pipeline Summary

PAD — Received$20,000

PAD — Pending$10,000

Vets1 — Received$2,000

Vets1 — Pending$8,000

VVANT$500

Total Pipeline$48,500

MRR Target: $1,500 (SubX per customer) → $16,500 if all 11 hired → $2,000 Pr0metheus bundle

Asset Valuation INVENTORY

🚀

145

Total Ventures

🌐

122

Live Domains

📝

Research Papers

🗃

Databases

💳

Stripe-Billed Products

🤖

AI Employees

🔗

142+

API Endpoints (WeylandAI)

🏭

Conglomerate APIs

Conglomerate Stack: AuthFor (identity/auth), VendyAI (commerce/payments), MailGuyAI (email/comms) — Powers all 122 ventures as shared infrastructure.

Growth Projection PAPER #92

Revenue Trajectory — 3-Year Projection

Projected Current ($48.5K)

Milestones

Year 1

$800,000

SubX launch + first enterprise customers

Year 2

$8,000,000

Market expansion + conglomerate licensing

Year 3

$235,000,000

Full AI workforce platform + vertical SaaS

Current

$48,500 pipeline

Pre-revenue / early traction

Product Revenue Potential MRR MODEL

Revenue Mix — Per Customer

11 products × $1,500/mo = $16,500/mo per customer | Pr0metheus bundle: $2,000/mo

MRR Scaling Model

Customers	Individual ($1,500)	Bundle ($2,000)	Annual
1	$1,500	$2,000	$24,000
5	$7,500	$10,000	$120,000
10	$15,000	$20,000	$240,000
25	$37,500	$50,000	$600,000
50	$75,000	$100,000	$1,200,000
100	$150,000	$200,000	$2,400,000

Key Insight: 100 customers at bundle pricing = $2.4M ARR. Each AI employee replaces $60K-$120K human FTE cost for the customer.

Evidence Links LIVE

weylandai.com

Live product — AI workforce platform

weylandai.com/founderInfo.html

What was built — full capability overview

weylandai.com/sitemap.html

142 routes — complete API surface

weylandai.com/athena.html

Athena workspace — AI management console

mobleysoft.com/papers/

53 research papers — IP portfolio

precisionautodoors.com/dashboard

Customer portal — live deployment

mobleyhelms.com

Corporate — MobCorp holding company

mobleyhelms.com/foundation.html

Foundation matrix — 45 models, 83 capability axes