Projected Gross Revenue
$26,000
From 3 active deal vectors
Net Debt Reduction Fund
$19,500
After 25% tax/hosting reserve
Execution Horizon
11.1 wks
200 total hours @ 18h/week
Primary Recommended Route
Agency Subcontracting
Zero portfolio friction vector
Interactive Capability & Funnel Routing
Click node to isolate flow • Colors indicate friction barrier
| Vector Name | Channel | Value | Effort | Gatekeeper Friction | Cycle |
|---|
Waterfall Allocation
- • 50% Upfront Deposit: Secures operational runway ($13,000)
- • 25% Mid-Sprint Delivery: Liquidates immediate high-interest debt
- • 25% Final Sign-off: Tax reserves & personal cushion
Debt Amortization Impact
🚫 Moonlighting Red Lines
- Never use company laptops, VPNs, or internal Git repos.
- No outreach or client meetings during 9-to-5 contracted hours.
- Do not poach active clients from your primary employer.
✅ Strategic Accelerators
- Use White-Label subcontracting: agency owns client relation & insurance.
- Quote Fixed-Scope POCs ($5k-$8.5k) to avoid endless scope creep.
- Require 50% upfront payment before writing a single line of code.