I arrived at the figure by using the numbers I also shared in my post. I didn't know that the $999 was a minimum though, i just added it as a fixed cost.

If you aren't ready for my small project, you aren't targeting small business. We have a small team and the revenue to support it, which is well into the average revenue statistically for small business.

If you don't hire within SF, your numbers don't make sense.