Calculators · Plan against the target
Planning Tools.
Math against $100,000.
Move the sliders to pressure-test cold email volume, podcast bookings, show-up and close rates, average deal size, and Prime revenue share. Built around how the Email Funnel actually generates revenue — high-ticket closes plus the Prime bonus.
Cold email funnel
Emails out, podcasts in.
Positive replies / mo
160
Podcasts booked / mo
96
Podcasts recorded / mo
72
Discoveries / mo
40
Close rate + Prime revenue share
High-ticket closes.
Closes / mo
11.9
Deal revenue / mo
$95,040
Prime share / mo (30%)
$2,138
Prime buyers / mo
1.8
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
$97,178
Annual revenue
$1,166,141
Months to $100,000
1.0
Emails per close
673