Calculators · Plan against the target
Planning Tools.
Math against $100,000.
Move the sliders to pressure-test paid client volume, ad spend, the upsell ladder, and Prime revenue share. Built around how this funnel actually generates revenue — front-end cash plus account-management LTV.
Front-end (automatic) revenue
Cash collected on the site.
Monthly front-end rev
$50,000
Monthly ad spend
$8,000
Front-end ROAS
6.25x
Net front-end / mo
$42,000
Upsell ladder + Prime revenue share
Account-management LTV.
Upsell rev / mo
$17,500
Recurring / mo
$2,450
Prime share / mo (30%)
$3,600
Prime buyers / mo
3.0
Prime revenue share is 30% on everything the client buys through Prime — for the life of the client, including future renewals and tax structuring.
Totals
Pace to $100,000.
Monthly revenue
$73,550
Annual revenue
$882,600
Months to $100,000
1.4
Blended ROAS (all rev / ad spend)
9.19x