$
Money in the Door TOJ Financial Ops · v1
Autosaved

Numbers on the record.
no hype.

Track every client, every dollar, every conversion signal. MRR · CAC · LTV · Runway. Update as data comes in. Numbers here are the source of truth for tier decisions, pipeline moves, and hire timing.

Current MRR
$0
Recurring revenue · 0 paying clients
Cash on hand
$0
Setup fees + deposits collected
Runway
∞ months
At current burn $0/mo
Next milestone
$10K MRR
$10,000 to go · 14 avg-Basic clients
Section 01 · Clients

Every client. every dollar.

One row per paying client. MRR aggregates automatically. Setup fee tracked separately for cash-on-hand.

Active + past clients 0 clients · $0 MRR
Section 02 · Acquisition

Cost per client. per channel.

Track spend + conversions per outreach channel. CAC calculates automatically. Kill channels that don't convert within 30 days of tracking start.

Instagram DMs
CAC
$0
Referrals
CAC
$0
Case Study Traffic
CAC
$0
Direct / Organic
CAC
$0
Section 03 · Unit Economics

Lifetime value. by tier.

Assumes months of retention per tier. Adjust the "avg retention (months)" input as real churn data comes in. LTV / CAC ratio should stay above 3× to keep unit economics sane.

◆ Tier 01 · Basic
Basic Snapshot
Setup fee$
Monthly recurring$
Avg retention (mo)
LTV$0
◆ Tier 03 · Trainer OS · SaaS
Trainer OS · Personal LLM
Setup fee$
Monthly recurring$
Avg retention (mo)
LTV$0
Blended CAC · LTV / CAC ratioHealth check
Blended CAC
$0
Total spend ÷ total converts
Avg LTV
$0
Weighted by tier mix
LTV / CAC
Green >3× · Amber 2-3× · Red <2×
Payback
— mo
Setup covers CAC in month 1
Section 04 · Pipeline Projection

Where the next dollar comes from.

Enter live pipeline counts. Projected MRR uses stage conversion rates × avg Basic MRR. Adjust the tier mix assumption in the LTV section.

Prospects (25% conv est)
→ $0 projected
Contacted (35% conv est)
→ $0 projected
Reviewed (50% conv est)
→ $0 projected
Interested (75% conv est)
→ $0 projected
Projected MRR from pipelineWeighted forecast
Total Projected MRR
$0
Est. Cash from Setup
$0
MRR After Pipeline Closes
$0
Section 05 · Milestones

The MRR ladder. one rung at a time.

Every milestone unlocks a specific action. Hit $10K → activate first hire consideration. Hit $25K → hire first person. Hit $50K → run playbook per Phase 4 franchise.

Section 06 · Runway

Months of oxygen. honest number.

Enter cash on hand + monthly burn. Runway calculates automatically. If burn > MRR, you're in survival mode — cut burn or accelerate revenue before hiring.

Cash on hand
$
Bank + Stripe + collectibles
Monthly burn
$
Fixed costs · tools · subs · Kyron's draw
Net burn
$0
Burn - MRR (positive = losing money)
Runway
∞ mo
MRR covers burn
Section 07 · Decisions

Every dollar decision. on the record.

Log tier changes, refunds, discounts, comp'd work, and anything else that touches money. Future you needs this trail.