Alaskan King Crab Co. · August 2026 Daily Plan

Generated 30 July 2026 · Rosewater Growth · Order Revenue basis · aMER = NC revenue ÷ total ad spend (Bridges convention)
MLTO Forecast — recommended

$717,210 of order revenue on $153,558 of media

A most-likely-to-occur projection. Every day built from what July 2026 has actually produced, efficiency stepped down for the move into August, returning revenue held to its own trend, and the Labor Day window shaped around the Thursday shipping cut-off.

Order revenue
$717,210
+9.2% vs Aug 2025
New customer revenue
$377,508
+32.0% vs Aug 2025
Media spend
$153,558
+34.4% YoY · -4.6% vs June
aMER · MER
2.46x
MER 4.67x · CAC $247
How the two halves of the forecast are builtNew-customer revenue is what the media budget buys: each day's spend, at the efficiency that day type is expected to run. Returning revenue is built from its own daily run-rate — $8,986 a day, which is what the file has actually produced across the last two weeks of July. Both halves are day-level builds, modelled separately, so a change to the efficiency assumption moves acquisition and leaves the returning file where the data puts it. The -8.3% and +32.0% year-on-year figures fall out at the end.

Three Scenarios

Each scenario takes one observed July window and uses it for everything — the daily spend rate, the efficiency it earned, and the returning run-rate it produced. The Labor Day window is identical in all three. Base is the recommendation.

Conservative
Jul 8-28 (3 full weeks)
$676,650
+3.1% vs Aug 2025
Evergreen day$17,717
Evergreen aMER2.27x July 2.53x
NC revenue$363,561 +27.1%
RC revenue$313,089 -15.5%
RC run-rate / day$8,282
Media spend$154,411 +35.1%
vs June 2026-4.1%
aMER · MER2.35x · 4.38x
NC orders · CAC599 · $258
Contribution margin$65,127 9.7%
MLTO Forecast (Base)
Jul 15-28 (last 2 full weeks)
$717,210
+9.2% vs Aug 2025
Evergreen day$19,277
Evergreen aMER2.42x July 2.70x
NC revenue$377,508 +32.0%
RC revenue$339,702 -8.3%
RC run-rate / day$8,986
Media spend$153,558 +34.4%
vs June 2026-4.6%
aMER · MER2.46x · 4.67x
NC orders · CAC622 · $247
Contribution margin$79,440 11.2%
Stretch
Jul 22-28 (last full week)
$792,052
+20.6% vs Aug 2025
Evergreen day$22,156
Evergreen aMER2.61x July 2.91x
NC revenue$436,699 +52.7%
RC revenue$355,353 -4.1%
RC run-rate / day$9,400
Media spend$168,235 +47.2%
vs June 2026+4.5%
aMER · MER2.60x · 4.71x
NC orders · CAC719 · $234
Contribution margin$89,598 11.4%
The MLTO Forecast is the recommendationTwo full weeks is enough to be a level rather than a streak, and it is the most recent one. It puts $153,558 of media behind the month — +34.4% on last August but -4.6% against June, so the plan never asks the business to outspend its biggest month.
Stretch is a decision, not a hopeThe last full week of July held for the whole month, at the efficiency that week ran. It is worth $10,158 more contribution margin but takes spend to $168,235, +4.5% against June. Trigger it only if the first ten days of August clear $22,156 a day.
Section 1 — The baseline

What an ordinary day is worth right now

The B4G1 lb-free intro offer went live in early July. It changed both the level and the shape of an ordinary trading day, so August is built off the post-offer run-rate rather than off last August.

Jul 8–28 · full offer era
$18,729
$4,122 spend/day · 2.53x · RC $8,282/day
Jul 15–28 · last two weeks
$20,363
$4,213 spend/day · 2.70x · RC $8,986/day · Base
Jul 22–28 · last full week
$24,256
$4,849 spend/day · 2.91x · RC capped $9,400/day

July's trajectory is upward on efficiency as well as volume — $15,460/day in the second week at 2.18x, $24,256/day in the last full week at 2.91x. The Base plan does not extrapolate that. It holds August flat at the two-week average, the most recent level the business has sustained for longer than seven days.

The ceiling testThe best evergreen day July has produced is $31,715 (Monday 27 July). The busiest evergreen day in this plan is $22,832 and the quietest is $16,748. The whole month sits inside July's observed range, and the plan averages $19,277 a day against July's $20,363 — below the run-rate, because efficiency is assumed to cool.
Section 2 — Efficiency

August is planned below July's efficiency, deliberately

July's evergreen days have run at 2.70x. Carrying that straight into August would be the single most optimistic assumption in the plan, so it is stepped down.

BasisJulyAugustChangeWhat it is
Statlas acquisition MER, last year2.26x2.03x-10.2%The seasonal step-down you flagged
AKC aMER vs trailing 3 months, Aug 20242.12x1.93x-8.8%Your own data, the year spend scaled +29%
Applied to this plan2.70x2.42x-10.2%Evergreen days; sale window stepped down the same way

Two independent reads land within a point and a half of each other, so the step-down is applied at -10.2% across every day type. Blended across the month the plan runs at 2.46x — against 2.50x last August and 2.66x across the trailing three months of this year. Spend is derived after the step-down, which is why it rises: the same revenue costs more to buy at a lower multiple.

Section 3 — Day of week

Monday to Thursday carries the week

Measured across the three full weeks of the offer era, detrended so the month's upward drift does not contaminate the shape, then smoothed toward a clean weekday / weekend structure.

Index vs an average dayMonTueWedThuFriSatSunMon–ThuFri–Sun
Observed, Jul 8–28+32.8%+25.7%-8.3%-6.1%-11.9%-22.3%-10.0%+11.0%-14.7%
Used in the plan — total revenue+12.0%+10.1%+0.8%+1.4%-7.3%-10.2%-6.8%+6.1%-8.1%
Used in the plan — returning revenue+26.7%+9.3%+0.0%-1.2%-14.2%-15.7%-4.9%+8.7%-11.6%

Across July's offer era Monday to Thursday traded +30.2% above Friday to Sunday. That is the Thursday shipping cut-off doing its work: an order placed Monday through Thursday ships that week, an order placed Friday onward waits. Customers have learned it, and it shows up in the numbers every week.

The raw weekly index is noisy — three observations per day, with a Saturday running anywhere from 0.50 to 1.13 of its week. So the plan uses a smoothed version: the observed index blended halfway toward a clean two-level weekday / weekend structure, then pulled 55% of the way back toward flat. The result keeps the real signal — a +15.4% weekday premium — without pretending three Saturdays tell us what every Saturday does. Evergreen days land in a $16,748 to $22,832 band rather than swinging across a $17,000 range.

Section 4 — Returning revenue

Built from the daily run-rate, not from a growth rate

Returning revenue is not driven by media spend, so it is forecast separately — and it is built the same way the rest of the plan is: from what a day has actually been producing.

BlockDaysRC / dayTotalBasis
Evergreen26$9,039$235,015The Jul 15–28 run-rate of $8,986/day, shaped by the weekday curve
Labor Day window5$20,937$104,6872.33x — the returning lift Father's Day actually produced
AUGUST 202631$10,958$339,702-8.3% vs August 2025
Last 29 days
-8.1%
Returning revenue, year on year
Last 14 days
-9.6%
The more recent, softer read
August plan
-8.3%
$339,702 · a derived result

The year-on-year figure at the bottom of that table is an output. Nothing in the model was set to -8.3% — the plan takes $8,986 a day, which is what the returning file has actually produced across the last two weeks of July, applies the weekday curve to it, and adds the returning lift a promotion of this size has historically pulled. That it lands between your two recent reads is the check that the build is honest, not the input that made it so.

Why last August is a hard comparisonAugust 2025 ran two promotional windows — end of summer 17–21 and Labor Day 27–31 — and returning revenue on those ten days averaged $18,814 against $8,688 on the month's evergreen days. Nearly half of last August's returning revenue came from ten promotional days. This year there is one window and it is five days long. A meaningful part of the -8.3% gap is that calendar difference rather than file decay — but the file is softening too, and the plan does not assume it recovers.
Section 5 — Sizing Labor Day

Father's Day scale, reshaped for a weekend

Every promotional window since August 2025, measured against the evergreen baseline running immediately before it.

MomentEvergreen base$ / dayLiftRC shareaMER
Labor Day 2025$12,464$19,0671.53x62.1%3.25x
End of Summer 2025$12,464$35,5222.85x56.4%2.89x
May 2026 sale$9,793$48,5734.96x57.9%2.94x
Father's Day 2026$20,593$52,2172.54x50.7%2.68x
Xmas in July 2026$19,363$68,5493.54x52.9%3.50x
Labor Day 2026 — planned$20,363$43,2002.12x48.5%2.54x

How weekends behave inside a promotion

DayRevenueOf window peak
Sun 14 Jun · Father's Day open$32,1520.54x
Wed 17 Jun · Father's Day peak$59,6301.00x
Fri 26 Jun · Xmas in July open$51,1390.52x
Sat 27 Jun$46,3360.47x
Mon 29 Jun · peak$99,0401.00x

A promotion does not suspend the shipping calendar. Both 2026 windows put their weakest days on the weekend and their peak on a Monday or midweek.

Why this window is shaped the way it isFather's Day ran off a $20,593 evergreen baseline — within 1% of where August starts — and delivered $52,217 a day at 2.68x. Labor Day gets the same scale of demand but a worse calendar: it opens Thursday 27 August and spends three of its five in-month days on a Friday, Saturday and Sunday. So the window is built at $43,200 a day rather than Father's Day's $52,217, with the Thursday open and the Monday close carrying it and the weekend deliberately modelled low.
AugDayRevenueNC revRC revSpendaMERRead
8/27Thu$51,000$26,294$24,706$9,0672.90xLaunch. Thursday — orders still ship this week.
8/28Fri$38,000$19,575$18,425$7,9902.45xFriday. Cut-off has passed.
8/29Sat$35,000$18,041$16,959$7,3642.45xSaturday. Weakest trading day of the week.
8/30Sun$39,000$20,156$18,844$8,2272.45xSunday. Begins to recover.
8/31Mon$53,000$27,247$25,753$11,1212.45xMonday. Best day of the week and the in-month peak.
WINDOW · 5 DAYS$216,000$111,313$104,687$43,7692.54x30.1% of month

Labor Day itself is 7 September, so only the opening five days fall in August and the deadline pressure — with it the peak — lands in September. 31 August is modelled as the strongest in-month day because Monday is both the best trading day of the week and the first day after the weekend cut-off clears.

Section 6 — Windows

The month in four blocks

Per-day averages are the pacing targets. If a window is running below its daily average by day three, that is the signal to act.

KickoffAug 1-4 · 4 days
$78,716
11.0% of the month · aMER 2.42x
Revenue / day$19,679
NC revenue / day$10,348
RC revenue / day$9,331
Spend / day$4,268
Mid-MonthAug 5-19 · 15 days
$288,089
40.2% of the month · aMER 2.42x
Revenue / day$19,206
NC revenue / day$10,220
RC revenue / day$8,986
Spend / day$4,215
Late EvergreenAug 20-26 · 7 days
$134,405
18.7% of the month · aMER 2.42x
Revenue / day$19,201
NC revenue / day$10,215
RC revenue / day$8,986
Spend / day$4,213
Labor DayAug 27-31 · 5 days
$216,000
30.1% of the month · aMER 2.54x
Revenue / day$43,200
NC revenue / day$22,263
RC revenue / day$20,937
Spend / day$8,754
Section 7 — Baseline

August 2025, day by day

The reference year. Two promotional windows — end of summer 17–21 and Labor Day 27–31.

DateDayWindowRevenueNC revRC revSpendaMERAOV
8/1FriKickoff$10,410$4,575$5,834$3,3721.36x$694
8/2SatKickoff$15,666$6,875$8,791$3,3192.07x$580
8/3SunKickoff$15,626$8,081$7,545$4,4151.83x$434
8/4MonKickoff$27,050$12,899$14,151$4,9142.63x$398
8/5TueMid-Month$30,874$13,614$17,260$5,3972.52x$572
8/6WedMid-Month$30,979$16,447$14,533$3,7724.36x$659
8/7ThuMid-Month$17,975$9,537$8,438$3,1663.01x$666
8/8FriMid-Month$5,129$2,417$2,712$3,1000.78x$395
8/9SatMid-Month$9,897$5,120$4,778$2,4152.12x$660
8/10SunMid-Month$18,776$7,315$11,461$2,7672.64x$606
8/11MonMid-Month$13,395$5,806$7,589$2,6892.16x$496
8/12TueMid-Month$18,031$8,443$9,588$2,6313.21x$515
8/13WedMid-Month$14,602$7,917$6,685$2,3913.31x$541
8/14ThuMid-Month$15,334$5,198$10,136$3,1461.65x$495
8/15FriMid-Month$10,831$5,068$5,763$2,7481.84x$433
8/16SatMid-Month$6,179$4,872$1,307$2,4721.97x$386
8/17SunEnd of Summer$26,903$5,738$21,165$5,4161.06x$402
8/18MonEnd of Summer$32,938$11,070$21,868$4,7932.31x$568
8/19TueEnd of Summer$36,106$15,175$20,931$6,4432.36x$481
8/20WedEnd of Summer$40,084$20,489$19,596$4,9494.14x$542
8/21ThuEnd of Summer$41,578$24,932$16,645$5,1784.81x$467
8/22FriLate$18,175$7,925$10,250$3,5532.23x$443
8/23SatLate$14,320$7,385$6,934$2,4523.01x$682
8/24SunLate$19,757$9,053$10,703$3,2912.75x$706
8/25MonLate$20,919$14,554$6,365$3,0524.77x$565
8/26TueLate$19,484$7,870$11,614$3,0312.60x$590
8/27WedLabor Day$39,312$11,504$27,808$2,9463.90x$562
8/28ThuLabor Day$40,901$13,365$27,536$3,0804.34x$705
8/29FriLabor Day$15,163$2,812$12,351$3,5300.80x$583
8/30SatLabor Day$18,860$6,371$12,489$4,7531.34x$496
8/31SunLabor Day$11,340$3,583$7,757$5,0730.71x$405
AUGUST 2025 ACTUAL$656,594$286,011$370,583$114,2562.50x$531
Section 8 — The plan

August 2026, day by day — MLTO Forecast

Day-of-week aligned to the offer-era curve. Coral rows are the Labor Day window.

DateDayWindowRevenueNC revRC revSpendaMERAOV
8/1SatKickoff$16,748$9,177$7,571$3,7852.42x$608
8/2SunKickoff$18,063$9,522$8,541$3,9272.42x$608
8/3MonKickoff$22,832$11,445$11,387$4,7202.42x$608
8/4TueKickoff$21,073$11,247$9,826$4,6392.42x$608
8/5WedMid-Month$19,279$10,292$8,987$4,2452.42x$608
8/6ThuMid-Month$19,232$10,354$8,878$4,2702.42x$608
8/7FriMid-Month$17,178$9,467$7,711$3,9052.42x$608
8/8SatMid-Month$16,748$9,177$7,571$3,7852.42x$608
8/9SunMid-Month$18,063$9,522$8,541$3,9272.42x$608
8/10MonMid-Month$22,832$11,445$11,387$4,7202.42x$608
8/11TueMid-Month$21,073$11,247$9,826$4,6392.42x$608
8/12WedMid-Month$19,279$10,292$8,987$4,2452.42x$608
8/13ThuMid-Month$19,232$10,354$8,878$4,2702.42x$608
8/14FriMid-Month$17,178$9,467$7,711$3,9052.42x$608
8/15SatMid-Month$16,748$9,177$7,571$3,7852.42x$608
8/16SunMid-Month$18,063$9,522$8,541$3,9272.42x$608
8/17MonMid-Month$22,832$11,445$11,387$4,7202.42x$608
8/18TueMid-Month$21,073$11,247$9,826$4,6392.42x$608
8/19WedMid-Month$19,279$10,292$8,987$4,2452.42x$608
8/20ThuLate Evergreen$19,232$10,354$8,878$4,2702.42x$608
8/21FriLate Evergreen$17,178$9,467$7,711$3,9052.42x$608
8/22SatLate Evergreen$16,748$9,177$7,571$3,7852.42x$608
8/23SunLate Evergreen$18,063$9,522$8,541$3,9272.42x$608
8/24MonLate Evergreen$22,832$11,445$11,387$4,7202.42x$608
8/25TueLate Evergreen$21,073$11,247$9,826$4,6392.42x$608
8/26WedLate Evergreen$19,279$10,292$8,987$4,2452.42x$608
8/27ThuLabor Day$51,000$26,294$24,706$9,0672.90x$608
8/28FriLabor Day$38,000$19,575$18,425$7,9902.45x$608
8/29SatLabor Day$35,000$18,041$16,959$7,3642.45x$608
8/30SunLabor Day$39,000$20,156$18,844$8,2272.45x$608
8/31MonLabor Day$53,000$27,247$25,753$11,1212.45x$608
AUGUST 2026 — MLTO FORECAST$717,210$377,508$339,702$153,5582.46x$608

AOV is held constant at $607 for new customers and $609 for returning, carried forward from July actuals. Growth here comes from order volume and from the AOV step-change the offer already delivered, not from further AOV expansion.

Section 9 — P&L lens

What the plan is worth

Margins are calculated on operating revenue — net sales plus shipping, excluding the tax pass-through — per Bridges.

MLTO Forecast$% op rev
Order revenue$717,210
Operating revenue (net of tax pass-through)$710,440100.0%
Cost of delivery (COGS, freight, fulfilment, merchant fees)-$472,44266.5%
Gross profit$237,99733.5%
Media spend-$153,55821.6%
Direct mail & other-$5,0000.7%
CONTRIBUTION MARGIN$79,44011.2%
Contribution margin$% op revvs Aug 25
Conservative$65,1279.7%-34.0%
MLTO Forecast (Base)$79,44011.2%-19.5%
Stretch$89,59811.4%-9.2%
August 2025 actual$98,62715.2%
The honest read on the MLTO ForecastOrder revenue grows +9.2% but contribution margin lands -19.5% against last August. Media is up +34.4% and it is being bought at 2.46x rather than July's 2.70x. That is the deliberate cost of a conservative efficiency assumption. What the month buys is 622 new customers against 556 last August — the file, not the margin.

Returning-customer gross profit in the Base plan is $112,726. Net operating income is not shown because monthly OPEX is not in the model — supply it and the lifeline check and NOI drop straight in.

Section 10 — Execution

Priorities

  1. Protect the intro offer's evergreen performance. 69.9% of the month's revenue and 70.5% of new-customer revenue comes from the 26 non-promotional days. Anything that dilutes the B4G1 offer costs more than the Labor Day window is worth.
  2. Pace to the daily target, not the monthly one. Base needs $19,277 a day through 26 August. Two consecutive days more than 20% under that is a real signal; a single soft Saturday is not.
  3. Open Labor Day hot on Thursday 27 August. The plan has the window opening at $51,000 — the last day orders still ship that week. That requires the teaser to have done its job and the full send calendar live from day one. Every day of delay pushes volume into the Friday–Sunday trough, where it is worth roughly $16,000 less.
  4. Fund the window to its shape, not flat. $43,769 across five days, but weighted — $9,067 on the Thursday open and $11,121 on the Monday close against $7,364 on the Saturday. Flat pacing spends into the trough.
  5. Hold the ten-day trigger for Stretch. Decide by 10 August. Releasing the extra $14,677 in the last week cannot buy back the evergreen days already gone.
Section 11 — Watchpoints

Where this plan could be wrong