Verify that buyers will sign at the target prices before you add lease or staff. The model only works if demand, delivery hours, and cash line up with the $22,433 monthly revenue path and Month 17 break-even.
1Signed retainers$22.4K/moGet signed retainers that point to the $22,433 monthly revenue path before you commit to more space or payroll.
2Fixed load$4.95K/moKeep office rent, utilities, software, insurance, legal, training, and supplies at $4,950 a month so fixed overhead does not outrun the pipeline.
3Margin check75% CMTest $2,250 retainers, $1,750 projects, and $8,000 campaign work with real buyers so direct costs still leave about 75% contribution margin.
4Capacity load15/10/40 hrsTrack 15 retainer hours, 10 project hours, and 40 campaign hours per client, and delay the junior consultant until workload actually justifies the hire.
5Cash cushion$795KKeep the $795,000 minimum cash cushion in place, because the model does not reach breakeven until Month 17 and payback takes 28 months.
6Setup budget$47K setupTreat the $47,000 startup build as one-time spend, not overhead, and keep the launch plan aimed at Month 17 breakeven.