Current State
120 Clients, 12 Engineers
Revenue:
120 clients × $5,000/mo = $7.2M/year
Costs:
Engineers: 12 × $150K = $1.8M
Tools: Datadog, PagerDuty, RMM = $360K
Overhead: Office, benefits = $720K
Total: $3.26M/year
Gross Margin: 55% ($3.94M profit)
Client-to-engineer ratio: 10:1 (industry standard)