Bohemian Thrills -- Confidential
Investor Access
This area contains confidential materials for current and prospective investors. Enter your access code to continue.
No access code? Request access
Bohemian Thrills -- Pre-Seed Round -- $1,695,000
Investor Data Room
The documents below are strictly confidential. Agree to the NDA below to unlock access.
Non-Disclosure Agreement
The information in this data room is proprietary and confidential to Bohemian Thrills. By checking the box below you confirm you agree to the Non-Disclosure Agreement and will not share, reproduce, or distribute any materials without prior written consent.
Use of Funds
The $1,695,000 pre-seed raise funds 18 months of build, launch, and initial growth across engineering, IP protection, infrastructure, design, and operations.
Top-Line Allocation
| Category | Amount | % of Raise |
|---|---|---|
| Engineering and Product | $680,000 | 40.1% |
| AI / Intelligence Systems | $195,000 | 11.5% |
| IP Protection | $200,000 | 11.8% |
| Legal (non-IP) | $48,000 | 2.8% |
| Infrastructure and DevOps | $72,000 | 4.2% |
| Design | $108,000 | 6.4% |
| Operations and Founder Compensation | $120,000 | 7.1% |
| Marketing and Launch | $90,000 | 5.3% |
| Security Audits and Compliance | $55,000 | 3.2% |
| Reserve / Contingency | $127,000 | 7.5% |
| Total | $1,695,000 | 100% |
IP Protection is set at $200,000 as a non-negotiable first-order spend. 2 full utility
patents, PCT applications, 10 trademark filings across US and 5 international markets, and Nigeria direct FIPO
filing drive this number. Nothing launches without IP filed first.
18-Month Runway
| Month | Key Milestone | Cumulative Spend |
|---|---|---|
| 1-2 | Team assembled, repo scaffold, auth and database live | ~$120,000 |
| 3-4 | Composer and Feed v1, social platform import working | ~$280,000 |
| 5-6 | AI Companion live, Soul Ledger active | ~$450,000 |
| 7-8 | iOS build, Signal Rooms and SafeSpace Chat live | ~$620,000 |
| 9-10 | Integrity scoring, creator economy live (internal) | ~$800,000 |
| 11-12 | Security audit, IP filings complete, closed beta | ~$1,000,000 |
| 13-15 | Public launch, marketing spend, creator seeding | ~$1,350,000 |
| 16-18 | Post-launch iteration, seed round preparation | ~$1,520,000 |
| End of runway | Reserve remaining: ~$127,000 | $1,695,000 |
Revenue Model (Post-Launch)
This raise does not require revenue to close. It funds the build and initial launch. The seed round (target: ~$5-8M, 18 months out) will be supported by early revenue signals.
| Revenue Stream | v1 | v2 |
|---|---|---|
| Creator subscriptions (tiered access) | Yes | -- |
| In-platform currency transaction fees | Yes | -- |
| Creator tipping (platform fee) | Yes | -- |
| Integrity Dividend reward system | -- | Yes |
| Creator Relic Marketplace commission | -- | Yes |
| Enterprise integrity licensing | -- | Yes |
Financial Model
Pre-Seed Financial Model v0.1 -- Working Draft. Date: 2026-03-19. Round: Pre-Seed. Ask: $1,695,000.
Raise structure TBD with counsel. Vehicle: SAFE or convertible note (SAFE recommended
for simplicity at pre-seed). Valuation cap, discount rate, and pro rata rights to be set with advisor before
close.
Section 1 -- Engineering and Product
Runway: 18 months. Core team of 4 engineers (mix of FTE and contract).
| Role | Type | Monthly | Months | Total |
|---|---|---|---|---|
| Full-Stack Lead (Next.js / backend) | FTE | $12,500 | 18 | $225,000 |
| Backend Engineer (PostgreSQL, APIs, auth) | FTE | $10,000 | 18 | $180,000 |
| iOS Engineer (React Native / Expo) | FTE | $10,000 | 18 | $180,000 |
| Frontend Engineer (web, Tailwind, components) | Contract | $7,500 | 12 | $90,000 |
| QA / Testing (part-time, from month 6) | Contract | $3,000 | blended | $5,000 |
| Total | $680,000 |
Salaries are market-rate for US remote talent. iOS engineer joins month 1 -- web and iOS built simultaneously. Frontend contractor brought on at month 6 when UI layer is ready to accelerate.
Section 2 -- AI / Intelligence Systems
The AI layer requires dedicated AI engineering for model selection, prompt architecture, memory design, and ongoing tuning. This is not standard software work.
| Role | Type | Monthly | Months | Total |
|---|---|---|---|---|
| AI Engineer (AI platform architecture) | FTE | $13,000 | 15 | $195,000 |
| Total | $195,000 |
AI engineer joins at month 1. No proprietary model training at this stage -- API-based inference with proprietary prompt architecture and memory layer. Model API costs are included in the Infrastructure section.
Section 3 -- IP Protection
Non-negotiable first-order spend. Everything must be protected before public launch.
IP Priority Sequencing
| Phase | Timing | Action |
|---|---|---|
| Months 1-3 | Before any public mention | File all US trademark applications (10 priority marks). File 4 provisional patents. Engage IP attorney. Begin trade secret documentation. |
| Months 4-6 | Before beta | File Madrid Protocol international trademark applications (EU, UK, Canada, Australia). File Nigeria FIPO direct applications. |
| Months 9-11 | Before public launch | Proceed to full utility patents for top 2 innovations. File PCT applications for international patent protection. |
| Months 12-18 | Ongoing | Monitor office actions. Respond to trademark prosecution. IP due diligence prep for seed round. |
IP Budget Summary
| IP Category | Budget |
|---|---|
| US Trademarks (USPTO + attorney) | $32,200 |
| International Trademarks -- Madrid Protocol (EU, UK, Canada, Australia) | $20,600 |
| Nigeria -- Direct national filing (FIPO) | $4,750 |
| Patents (4 provisionals + 2 utilities + PCT + office action reserve) | $89,280 |
| Copyright Registration | $650 |
| Defensive Domain Registrations | $225 |
| Legal Strategy and Ongoing Counsel | $29,600 |
| Contingency | $15,000 |
| Total (itemized) | $192,305 |
| Allocated in raise (with buffer) | $200,000 |
Attorney verification required before any filings: (1) Clearance searches on key marks
-- prior art exists in other sectors; (2) Confirm micro entity vs. small entity status for USPTO fee savings; (3)
Nigeria FIPO filing requires local Nigerian counsel -- budget is estimated; (4) Financial regulatory opinion on
in-platform currency classification under US securities law must happen before any public mention. All fee estimates
reflect current 2025 published rates; attorney fees are market ranges, not quotes.
Section 4 -- Legal (Non-IP)
| Item | Cost |
|---|---|
| Company formation (Delaware C-Corp) | $3,000 |
| SAFE / convertible note documentation | $8,000 |
| Employment agreements, IP assignment, NDAs | $6,000 |
| Terms of Service and Privacy Policy (custom) | $12,000 |
| Financial regulatory review (in-platform currency mechanics) | $15,000 |
| Miscellaneous legal (contracts, advisor agreements) | $4,000 |
| Total Legal | $48,000 |
Section 5 -- Infrastructure and DevOps
18-month infrastructure cost for a sovereign, self-hosted stack.
| Item | Monthly | Months | Total |
|---|---|---|---|
| Web servers and API hosting | $800 | 18 | $14,400 |
| Managed PostgreSQL | $200 | 18 | $3,600 |
| Object storage and bandwidth | $300 | 18 | $5,400 |
| Realtime WebSocket hosting | $150 | 18 | $2,700 |
| AI model inference | $500 | 18 | $9,000 |
| External model API costs | $800 | 18 | $14,400 |
| Search, analytics, email (self-hosted) | $200 | 18 | $3,600 |
| CDN, DNS, monitoring | $200 | 18 | $3,600 |
| Development tooling (CI/CD, GitHub) | $300 | 18 | $5,400 |
| App developer accounts | $100 | 18 | $1,800 |
| Security tooling | $200 | 18 | $3,600 |
| Staging and dev environment overhead | $250 | 18 | $4,500 |
| Total Infrastructure | ~$4,000/mo | $72,000 |
Section 6 -- Design
| Role | Type | Monthly | Months | Total |
|---|---|---|---|---|
| Product / UX Designer (platform, mobile, design language) | FTE | $9,000 | 12 | $108,000 |
| Total Design | $108,000 |
One senior designer from month 1. Responsible for the full design language, web and mobile UI, and component library. Transitions to part-time after month 12 once the design system is established.
Section 7 -- Operations and Founder Compensation
| Item | Monthly | Months | Total |
|---|---|---|---|
| Founder compensation | $5,500 | 18 | $99,000 |
| Operations overhead (software, subscriptions, admin) | $700 | 18 | $12,600 |
| Travel (investor meetings, conferences) | -- | -- | $8,400 |
| Total Operations | $120,000 |
Section 8 -- Marketing and Launch
| Item | Budget |
|---|---|
| Pre-launch community building (waitlist, early access) | $20,000 |
| Launch campaign (social, paid, creator outreach) | $35,000 |
| PR / press outreach at launch | $15,000 |
| Creator seeding program (top-tier creator onboarding) | $20,000 |
| Total Marketing | $90,000 |
Section 9 -- Security Audits and Compliance
| Item | Cost |
|---|---|
| Third-party security audit (pre-launch, full platform) | $25,000 |
| Penetration testing (web and iOS) | $15,000 |
| GDPR / privacy compliance review | $10,000 |
| Ongoing bug bounty reserve | $5,000 |
| Total Security | $55,000 |
Section 10 -- Reserve and Contingency
~7.5% of raise held as unallocated reserve. Covers unexpected legal costs, hiring timeline slippage, infrastructure scaling surprises, and additional IP needs.
| Item | Amount |
|---|---|
| Reserve | $127,000 |
Open Items
| Item | Owner | Priority |
|---|---|---|
| Engage IP attorney -- trademark clearance searches | Founder | Immediate |
| Financial regulatory opinion on in-platform currency | Legal counsel | Before launch |
| Delaware C-Corp formation | Founder + lawyer | Immediate |
| SAFE valuation cap and discount rate | Founder + advisor | Before raise |
| Confirm founder compensation structure | Founder | High |
| Token economics design (supply, distribution, governance) | Founder + team | High |
Market Research
Market sizing and research document is currently being developed.
Contact admin@bohemianthrills.com to discuss the market
opportunity directly.
Business Plan
Full business plan document is currently being developed.
Contact admin@bohemianthrills.com to receive it directly
when ready.