Revenue collected
$32,756
16 jobs · Sep 2025–May 2026
Avg per job
$2,047
List avg $2,453
MRR potential
$5,520
16 clients eligible
Pipeline value
$4,121
3 active projects
Build progress
Revenue split — 10/10/10 model
Your pay (10%)$1,474
Tax reserve (10%)$1,474
Co. expenses (10%)$1,474
Reserves$10,318
Vendor costs (~55%)$18,016
Project timeline overview
Done
Remaining
Today
Deadline
Drag & drop proposals — AI analyzes instantly
Drop proposals here
PDF, DOCX, or TXT · Claude reads each one and extracts client, value, scope, tier, and timeline
Historical invoice averages — Sienna Creative
Small tier (5–12 pages)$997–$1,600
Mid tier (12–35 pages)$1,650–$2,500
Large tier (18–35 pages)$3,000–$4,300
Premium tier (30–70+ pages)$4,300–$6,500
Average job (collected)$2,047
Hourly overage rate$55/hr
Project financial calculator
Recurring revenue calculator (monthly)
Annual personal income at this MRR$2,938/yr
All-time invoice totals — 16 jobs
Gross collected$32,756
Est. vendor costs (~55%)−$18,016
Net after vendors$14,740
Your pay (10%)$1,474
Tax reserve (10%)$1,474
Co. expenses (10%)$1,474
Reserves$10,318
Conservative (25%)
$1,380
4 clients · $16,560/yr
Moderate (50%)
$2,760
8 clients · $33,120/yr
Optimistic (75%)
$4,140
12 clients · $49,680/yr
Full roster (100%)
$5,520
16 clients · $66,240/yr
Live MRR calculator
Mgmt MRR
$2,760
SEO MRR
$500
Hosting MRR
$144
Total MRR
$3,404
Annual recurring revenue$40,848
Your monthly income (10% of net)$245/mo
Service tiers to offer
Starter — updates + security only$199/mo
Standard — full mgmt package$299/mo
Pro — mgmt + SEO standard$499/mo
Pro growth — mgmt + SEO content$699/mo
Hosting add-on+$23.99/mo
Client upsell engine
Upload a finished client's proposal — Claude reads it, identifies their business context, and recommends the best upsell services.
Select what you want to pitch and get a Russell Brunson-style email drafted instantly.
Click the button below to choose a completed client proposal (PDF, Word doc, or text file).
Claude will read it and suggest the best services to upsell to that client.
Claude will read it and suggest the best services to upsell to that client.
Core vendor roster
WordPress developer
Phases 4, 6, 7 · 80% of all jobs
SEO copywriter
Phase 5 · Mid+ tiers
Logo / brand designer
Add-on jobs · charge $120–$150, pay $60–$80
Drupal / custom dev
Premium tier only
Monthly mgmt vendor
Executes all recurring mgmt work for retained clients
Vendor cost model
One-time build (vendor cut)~55% of project fee
Monthly mgmt (vendor cut)~28% of MRR
Target dev rate (Small job)$600–$700
Target dev rate (Mid job)$750–$900
Target dev rate (Large job)$1,200–$1,600
Target dev rate (Premium job)$2,000–$3,000
Drop ads proposals here
Claude identifies platforms, budget, and industry. Builds 90-day revenue model automatically.
Ads pricing reference
Client minimum90 days
90-day rev (1 platform)$2,991
90-day rev (2 platforms)$5,982
90-day rev (3 platforms)$8,973
Platform revenue calculator
All platforms — 90-day commitment breakdown
Scale projections — by number of ads clients
Ad clients5
Avg platforms/client2
Project input
⇓
Drop proposal here
PDF, DOCX, or TXT — Claude extracts the full scope
Platform / builder
Work schedule — daily completion blocks
How many hours per day will be worked on this project?
hours/day
▢
Your project plan will appear here
Fill in the inputs on the left and click Generate — Claude will break the project into time blocks with tasks, durations, and a full timeline