Revenue Projection Tool

ScaleClients.io ROI Calculator

We place high-intent, ready-to-close calls directly on your calendar at 40–60% close rates. Plug in your numbers and see the math.

Done With You Program
16-week program to scale your agency's client acquisition
Program Investment
$7,800
one-time · 16 weeks
Your Offer
How much do you charge upfront and on a monthly retainer?
Cash Collected Per Client (Upfront) ↑ $2,500
$2,500$50,000
Monthly Recurring Retainer $10,000
$0$10,000
▲ Retainers compound — as you stack clients each month, your recurring revenue grows automatically
High-Intent Calls
Your ad budget determines how many qualified, high-intent calls land on your calendar each month
Monthly Ad Spend ↑ $25,000
$500$25,000
Cost Per Qualified Call $200
$50$400
Close Rate 50%
10%70%
Calls / Month
—
New Clients / Month
—
Over 16 Weeks
—
clients

Your 16-Week Projection

Here's what your numbers look like over the full Done With You program

Total Investment Breakdown
Done With You Program$7,800
Ad Spend (4 months × $25,000) $100,000
Total 16-Week Investment $107,800
Revenue Generated
💰
Cash Collected (Upfront)—
—
🔁
Recurring Retainer Revenue
—
—
Total 16-Week Revenue —
16-Week Net Profit
—
after program and ad spend costs
Effective Cost Per Acquisition
—
per — collected upfront
Program Payback
—
to recoup the $7,800 program fee
Ending MRR (Month 4)
—
— clients × —/mo

Month-by-Month Breakdown

Here's how your numbers stack up as clients accumulate each month

In just 16 weeks, your agency could generate
—
from — total investment
—
Let's Scale Your Agency →