Internal planning tool — not client-facing
Normalized over 5-week billing cycle
Normalized over 8-week billing cycle
Bob & Denise Monthly Avg
$1,039
Todd & Stephanie Monthly Avg
$812
Current Base Revenue
$6,851
$149/mo each
$249/mo each
$199/mo each
$299/mo each
On Demand Revenue
$0
Unlimited — avg sessions they'll use
Currently ~$50-75 → target $100
Monthly per Client
$600
Live+ Revenue
$0
In-home private reference: currently $100–150/hr → goal $200/hr. Live+ is 30-min virtual, so roughly half: $50–75 now → $100 target per session.
Projected Monthly Revenue
$6,851
50 Regular Members
$16,801
Base + 50 × $199
Full Library (100 ind + 20 partner)
$32,731
Base + 100 × $199 + 20 × $299
Full Library + 10 Live+ Clients
$32,751
Base + 100 × $199 + 10 × $600
Planning tool based on real averages. Bob & Denise and Todd & Stephanie are normalized to monthly income.