FLEET COMMAND · PATH TO A$110K A YEAR

For Fonty · 18 Oct 2026 (updated 9:15 am: social trust multiplier and BEAR / NORMAL / BULL scenarios; 9 am: social lever, launch Mon 26 Oct, previews and Google ad test approved) · Goal: about A$110k a year net (before personal tax and before paying Fonty for his hours), with as few hours as possible: email-only, no phone calls, the bots do the work. Builds on Idea Ranking v2 and the #7F year-2 model. Every rate in this page is an assumption unless a source is named. The sourced planning figures are 1 paying client per ~135 clinics emailed and 10-15 emails a week (business-plan-v2.md, itself an estimate).

Three scenarios for the recommended path P2 (Streetfront levers + small ads + Kit + brand social, no viral spike)

BEARNORMALBULL
Trust lift from social (assumption)+10%+25%+40%
Clients at month 6 / 12 / 247 / 13 / 2414 / 30 / 6119 / 44 / 99
New clients per month (year 1 / year 2 average)1.4 / 1.82.8 / 3.94.0 / 5.9
…of which from social (direct + trust lift)0.13 / 0.170.46 / 0.670.90 / 1.42
Net profit per month at month 12 (Streetfront + Kit)A$855A$5,070A$8,096
Net profit per month at month 24A$3,562A$13,108A$22,930
A$110k a year reachednot by month 48m18 (Apr 2028)m13 (Nov 2027)
Chance of A$110k by month 24 / 36 / 48 within this scenario1% / 4% / 7%69% / 91% / 97%97% / 100% / 100%
Other assumptionstrust +10%; outreach, previews, partners, referrals and SEO convert at 0.5x plan (the report's harsher 0.3x case is in the short answer); ads A$900 per client; churn 5%/mo; add-on uptake 0.8x; Kit bear (A$2k/yr)trust +25%; plan conversion (1 in 135, 1 in 90 with previews); ads A$600 per client; churn 3%/mo; base add-on uptake; Kit base (A$16k/yr)trust +40%; 1.3x plan conversion; ads A$480 per client; churn 2%/mo; add-on uptake 1.2x; Kit kept at base (its A$90k bull alone would nearly reach the target and hide Streetfront)

Months count from launch on Mon 26 Oct 2026 (month 1 = 26 Oct-25 Nov). Profit is net of the A$400/mo ads, Postiz, commissions, founder discounts and fixed costs, before personal tax and before paying Fonty. Scenario chances: a 4,000-run simulation with noise around each scenario's own assumptions (conversion ±30%, churn ±0.5 points, its own Kit case). The overall chance across all outcomes, including a 35% chance that the offer converts at only about 0.3x the plan, is 43% by month 24 and 57% by month 36 (KPI below). None of these are forecasts. A viral spike is a separate add-on (Social section): one 10-client spike in month 9 moves NORMAL to about month 15.

RecommendedP2P1 + Locked Character Kit + brand social
A$110k run rate (NORMAL)m18Apr 2028 · was m20
Chance by month 24 / 36 (NORMAL, no spike)0 / 0was 37% / 51% · not a forecast
Streetfront clients needed≈46with add-ons (74 without)
Fonty h/wk at A$110k≈9.5automated (≈20.1 current way)

Short answer. On today's plan (cold email 10-15 a week plus A$50 accountant thank-yous) Streetfront reaches about 7 clients by month 12 and never gets to 46 within 4 years. Using every no-phone lever plus a small, capped ad budget, the lever plan gives 30 clients at month 12 and 46 at month 19. Adding the Locked Character Kit and brand social (P2) brings A$110k to about month 18 (Apr 2028; was month 20). With social counted as a trust lift (+25%, NORMAL) and no viral spike, the simulated chance is about 43% by month 24 and 57% by month 36 (was 37% / 51% with direct sign-ups only). Social now contributes about 0.46 clients a month in year 1 and 0.67 in year 2 (direct + lift), up from about 0.1. The scenarios: BEAR not by month 48, NORMAL m18 (Apr 2028), BULL m13 (Nov 2027). As a separate add-on, one 10-client viral spike in month 9 would bring A$110k to month 15; a 20-client spike to month 13. If the offer converts at only 0.3x the plan (the report's bear case, the most likely single outcome), none of the three paths reaches A$110k by month 48. The levers matter, but the offer must convert first.

1. Streetfront: more clients in year 1 (no phone calls)

Levers, sign-up rates, costs and the rule check

LeverSign-ups (assumption)CostFits Fonty's rules?
Personalised demo-site previews in Hibiki's outreach
Each cold email links to a preview of the prospect's own site built from their public facts. Volume rises from 15 to about 25 emails a week from month 2.
Conversion 1 in 135 (plan est.) → about 1 in 90 (assumption, untested); ≈1.1 sign-ups/mo at 100 emails/mo≈A$0 cash; a one-off build by the fleet; deliverability caps volume (warm-up, 3-8 sends a day per the business plan)APPROVED by Fonty (18 Oct, 8:42 am). Guardrails kept: only the prospect's own published text facts, no copied photos or logos, noindex, auto-expire; published role addresses only (Spam Act). Update MASTER's 'demo sites use a fictional business' line to note the exception.
Streetfront's own Google/Meta ads (small budget)
Search ads on 'website for [trade]' plus a Meta retargeting set, with the landing page and checkout already live. No call assets.
A$600 spend per paying client at A$400/mo (≈0.7/mo); A$750 per client at A$1,000/mo (≈1.3/mo). Both assumptions: no sourced cost-per-lead for this offerA$400/mo (Path C) or A$1,000/mo (Path D); payback ≈5-6 months at A$127.50 net a monthGoogle test APPROVED (18 Oct, 8:42 am): A$400/mo cap, hard stop at A$1,200 with no paying client (modelled). Go-live still needs Fonty's spend yes, earliest about 25-26 Oct. Meta ads and the A$1,000/mo Path D are NOT approved. Email/form only, no call assets.
Streetfront brand social (Facebook, Instagram, X) via Postiz
Kaito posts about 5 times a week: before/after site makeovers, tradie tips and short reels, all bot-made. Brand accounts named per product ('by YukihanaFleet' where relevant), never Fonty's personal X.
Direct: about 0.1 sign-ups/mo (≈1 in year 1, ≈1.4 in year 2). Trust lift: active profiles linked from every email, preview, ad page and referral raise those conversions by +25% (tested +10/+25/+40%), ramping to full by month 6: ≈4.5 extra clients in year 1, ≈6.7 in year 2 (assumptions, see Social section). Viral: 2%/mo chance of a semi-viral reel bringing 3 / 10 / 20 clients (tested)Postiz Team US$39/mo ≈ A$59 (6 channels; Standard US$29 covers only 5) (postiz.com/pricing, 18 Oct 2026); Fonty ≈0 h/wkNEEDS FONTY'S YES for the Postiz spend (MODE-A2: 'No Postiz and no spending until Fonty approves'). Adding a Streetfront X account changes MASTER's IG + FB plan. Replies and DMs route to email (no calls; switch off Meta's call button). Before/after posts must use real client sites with permission or be clearly labelled demos (zero-placeholder rule, consumer law).
Referral month-free
A client whose referral pays gets one month free.
1% of active clients a month bring a paying client (assumption)≈A$150 of revenue given up per referral (assumption)NEEDS FONTY'S YES (price/terms change). OK on email-only: clients forward a link; we never cold-contact the referred person.
Accountant, bookkeeper and trade-supplier partners
Partners send clients a link and get a commission when they pay.
Up to 6 active partners by month 7, each about 1 paying client a year (0.08/mo, assumption; the plan expects 2-3 friendly partners by day 90)A$100 one-off per paying client (assumption; the decided thank-you is A$50)OK at A$50 (already decided); A$100 or recurring NEEDS FONTY'S YES. Partner outreach by email to published addresses only. Check whether partners must disclose referral payments to their clients (not researched).
Founder pricing for the first 10 clients
About A$30/mo off (≈20%) for 12 months on Essentials/Business for the first 10 clients.
Lifts conversion about 1.2x until 10 clients have signed (assumption)Up to ≈A$3.6k of revenue given up in totalCONFLICT as asked: 'in exchange for Google reviews' is an incentivised review, which breaks Google's review policy, the ACCC's fake-review guidance and MASTER's 'no incentives' rule. FIX: founder pricing with no review condition, and ask every client for an honest review (the decided Review requests rule). Business Plus has 'no launch discount' (decided), so exclude it. NEEDS FONTY'S YES (price change).
SEO niche pages
20 useful pages like 'websites for Melbourne electricians', each with real examples, prices and FAQs.
0 until month 6, then +0.05 a month up to 0.6 sign-ups/mo (assumption; ranking takes months)≈A$0 cash; fleet writes, Fonty spot-checksOK: niche wording on niche pages is allowed (MASTER). Risk: Google's spam policies on scaled/doorway pages, so keep to 20 genuinely useful pages, not hundreds.

Streetfront clients by month, per acquisition path (lever plan, 3% monthly churn)

0255075100m1m7m13m19m25m3146 clients ≈ A$110k/yr
A: Current planB: All no-spend leversC: No-spend levers + small ads (A$400/mo)D: Levers + scaled ads (A$1,000/mo from month 4)

Where year-1 sign-ups come from

A Current plan
8.0
B All no-spend levers
24.3
C No-spend levers + small ads (A$400/mo)
34.1
D Levers + scaled ads (A$1,000/mo from month 4)
41.8
cold email + previewspartnersreferralsSEO pagesown adsorganic social
PathClients at month 12 (lever plan)Month 12 simulated: low / median / highMonth 2446 clients reachedAd spend, year 1
A Current plan71 / 4 / 1013not by m48A$0k
B All no-spend levers214 / 13 / 3145m25 · Nov 2028A$0k
C No-spend levers + small ads (A$400/mo)306 / 18 / 4361m19 · May 2028A$4.8k
D Levers + scaled ads (A$1,000/mo from month 4)366 / 22 / 5375m15 · Jan 2028A$10.2k

What has to be true: previews really lift conversion to about 1 in 90; 100 cold emails a month stay deliverable and Spam-Act clean; ads find paying clients at A$600-750 each; churn stays near 3% a month (no Streetfront data yet; MicroConf reports 5.5-10.6% for indie SaaS). Simulated range: 'low/median/high' are the 10th/50th/90th percentiles of 3,000 runs. Each run varies every lever, churn (2-5%), and has a 35% chance that the whole offer converts at only about 0.3x the plan (the report's bear). These numbers are assumptions, not data.

Social media lever (direct sign-ups, trust lift, viral add-on)

Honest summary. Social is close to free in Fonty's time (Kaito and the bots post through Postiz). Direct sign-ups are small: about 1.1 in year 1 and 1.4 in year 2 (assumption), because new brand pages reach only a few percent of a small follower base. Its bigger effect is as a trust layer under every other channel (below): about 5.6 clients in year 1 and 8.1 in year 2 in total at a +25% lift. On top of that sits a rare semi-viral spike. A semi-viral moment bringing 10+ customers at once (Fonty's view) is possible, but nothing I found shows how often that happens for a small B2B local web service; the evidence below is all general-audience. The model treats virality as a 2% chance per month (assumption anchored to quso.ai's 1-in-358 TikTok odds of 100K views with 8 reels a month, which is probably generous for a B2B brand on Facebook/Instagram/X).

AssumptionValue
Cadence≈22 posts/month cross-posted to FB/IG/X, 8 of them reels (before/after site makeovers, tradie tips), bot-made
Follower ramp+50/mo for 3 months, then +80/mo → ≈870 at m12, ≈1,830 at m24
Reach2.5% of followers per post (between Socialinsider's FB 1.65% and IG 3.5%) + 200 non-follower views per reel
Click and sign-up0.5% of views click; 1% of clicks become a paying client
Viral spike2%/month; 3 / 10 / 20 clients per spike tested (10 = Fonty's view); not reduced by offer fit
CostPostiz Team ≈A$59/mo (US$39; 6 channels: Kit IG/X/TikTok + Streetfront IG/FB/X). If the Kit's TikTok is dropped, Standard US$29 (≈A$44) covers 5. Fonty ≈0 h/wk if post templates fall under his locked-template rule; otherwise ≈0.5 h/wk to approve a weekly batch.

Social proof / trust multiplier (added 9:10 am)

Fonty's point: social builds trust ("they're real, they do all this, wow"). It is where the automation is explained with example videos, and every outreach email, preview, ad landing page and referral link points to Streetfront's Instagram, X and Facebook. So the model now raises the conversion of cold email + previews, ads and referrals by a trust lift that ramps from 0 in month 1 to full at month 6, as the profiles fill up with posts. Partners and SEO are not lifted, to stay conservative. Direct sign-ups and viral spikes are still counted separately.

What the evidence says (real surveys; none measures a conversion lift for a B2B/SMB web service): most buyers check a small business online before buying, and stale or missing profiles hurt credibility (GoDaddy: 80% research first, 74% judge a 30-day silence). But for B2B buyers, social is a secondary check, not a decider (GWI: 14% use it to decide; KoMarketing: 18% say social activity clearly establishes credibility, 39% sometimes). Signs.com also warns that 48% trust content less if it looks AI-generated, which matters because the posts are bot-made.

Chosen lift: +25% (assumption), in the NORMAL scenario. Rough logic: maybe 40-60% of prospects click through to the profiles (most research before buying, and B2B buyers use social as a check), and active profiles with real example videos persuade perhaps 40-50% more of those who check than an empty or missing presence would. That gives about +16-30%; +25% is near the top of that band. If the posts look generic or AI-made, BEAR's +10% is more realistic. +40% (BULL) would need real client videos and testimonials, which Gartner and Signs.com both rank as the strongest proof.

Trust lift (P2, NORMAL inputs)Clients from social, year 1 (direct + lift)Year 2Clients m12Clients m24A$110k reachedChance by m24 / m36
No trust lift (direct sign-ups only)1.11.425.451.6m20 (Jun 2028)37% / 51%
+10%2.94.027.155.2m19 (May 2028)39% / 53%
+25% (chosen)5.68.129.560.8m18 (Apr 2028)43% / 57%
+40%8.312.332.166.5m17 (Mar 2028)47% / 60%

New clients per month attributable to social (+25% lift: direct sign-ups + trust lift, no viral spike)

Year 1DirectLiftTotalYear 2DirectLiftTotal
m1 (Nov 2026)0.080.000.08m13 (Nov 2027)0.110.520.62
m2 (Dec 2026)0.080.100.18m14 (Dec 2027)0.110.530.63
m3 (Jan 2027)0.080.200.29m15 (Jan 2028)0.110.530.64
m4 (Feb 2027)0.090.310.39m16 (Feb 2028)0.110.540.65
m5 (Mar 2027)0.090.420.51m17 (Mar 2028)0.110.550.66
m6 (Apr 2027)0.090.470.56m18 (Apr 2028)0.120.550.67
m7 (May 2027)0.090.480.57m19 (May 2028)0.120.560.68
m8 (Jun 2027)0.100.480.58m20 (Jun 2028)0.120.570.69
m9 (Jul 2027)0.100.490.59m21 (Jul 2028)0.120.570.70
m10 (Aug 2027)0.100.500.60m22 (Aug 2028)0.130.580.70
m11 (Sep 2027)0.100.500.61m23 (Sep 2028)0.130.580.71
m12 (Oct 2027)0.100.510.62m24 (Oct 2028)0.130.590.72

Evidence on social proof and trust

Follower ramp (thousands)

0.0k0.8k1.5k2.2k3.0km1m7m13m19m25m31
Followers (assumption)

Recommended path P2: Streetfront clients at month 12

Month-12 clients, no social24.4
+ social: direct + trust lift +25% (no spike)29.5
+ one spike of 3 in month 932.4
+ one spike of 10 in month 939.0
+ one spike of 20 in month 948.5

A$110k month and chance by m24 / m36, with and without social

PathBefore (9 am: social as direct sign-ups only, no spike)Now, no social+ social with +25% trust lift, no spike+ spikes of 3+ spikes of 10 (Fonty's view)+ spikes of 20
P1m23 · 26% / 41%m24 · 25% / 39%m20 · 33% / 48%m19 · 34% / 48%m17 · 36% / 52%m15 · 41% / 57%
P2m20 · 37% / 51%m21 · 35% / 49%m18 · 43% / 57%m17 · 44% / 58%m15 · 47% / 61%m13 · 51% / 66%
P3m18 · 50% / 63%m18 · 49% / 62%m16 · 56% / 68%m16 · 55% / 68%m15 · 58% / 71%m12 · 63% / 75%

Month = lever plan with one spike placed in month 9 (the 'no spike' column has none). Percentages = simulation where spikes happen at random (2%/month), alongside the other uncertainties. The 'now' columns include the 26 Oct launch, approved previews from month 2 and the approved A$400/mo Google test from month 1 with its A$1,200 hard stop.

Evidence (general audiences; none specific to B2B local web services)

2. Other fleet products that could fill the gap

ProductYearly net: bear / base / bull (report or IDEA-BANK)EVFonty h/wkEmail-only, no calls?Verdict
Locked Character Kit (Gumroad/Etsy)
Existing product, near launch
A$2k / A$16k / A$90k (45/40/15%)A$21k≈1-2 (assumption)Yes: digital download, no callsCounted in P2/P3: ramps to A$16k/yr by month 12 (assumption). Free and cheap rival workflows exist.
Calm YouTube channel (8-10 h loops, 1 a week)
High-build list #4
A$0 / A$0.3k / A$4k (65/25/10%)A$0.5k≈1 by hand, ≈0 once automated (plan)YesNot counted. YouTube's July 2025 'inauthentic content' policy and a 6-18 month (est.) path to monetisation make it a side bet. Its own plan: near A$0 ad income in year 1.
#9 Selective-entry & scholarship exam platform
Report rank 9, score 6.53
A$2k / A$55k / A$200k (45/40/15%)A$52.9k4 (report)Yes: B2C, sold onlineCounted in P3. Bot automation 9. Seasonal (sales before exam dates; check the 2027 dates). Needs about A$18k/yr of ads (Fonty's yes) and question quality that matches the real tests.
#6 Real-estate listing media pack
Report rank 6
A$2k / A$50k / A$200kA$50.9k5Mostly: email sales to agenciesNot counted. AI staging must be disclosed (consumer law); BoxBrownie is cheap and loved.
#5 Podcast & video repurposing retainer
Report rank 5
A$8k / A$55k / A$170kA$51.1k6MostlyNot counted. 5-8% monthly churn (MicroConf range) and cheap self-serve tools.
#2 AML/CTF Tranche 2 program
Report rank 2
A$6k / A$55k / A$180kA$51.7k6Yes, but liabilityNot counted: late, crowded, and needs a lawyer review and PI insurance.
Overlap, not extra: #1, #3, #4
Already inside #7F as Automation Pack, Site Care and Ad Setups
————Counting them again would double count.

Report figures are month-24 run rates of each idea from its own start, and their volumes are assumptions. Honest bottom line: the Kit is a cheap top-up (base ≈ A$16k), the calm channel is roughly zero for now, and only a second large idea (#9 fits the no-calls rule best) can close a big gap. That costs focus.

3. Keeping Fonty's hours low

Today's way: about 4 + 0.33 h/wk per client, so the bull case's 90 clients means about 34 h/wk. Automated target: about 3 + 0.12 h/wk per client (assumption). Both formulas are calibrated to the report's 14 h/wk at 30 clients.

30 clients, current way13.9 h
30 clients, automated6.6 h
46 clients, current way19.2 h
46 clients, automated8.5 h
90 clients, current way33.7 h
90 clients, automated13.8 h
Approvals and client emails (the biggest load)

At 25 clients the business plan counts ≈97-157 touches a month. Extend Fonty's 14 standing rules: locked templates auto-send, clear factual edits auto-deploy (DECIDED 3), Yukihana handles refunds and routine questions, and Fonty gets one daily digest of exceptions only.

Change requests

The change-request parser (being built) classifies edit emails: clear edits are applied, rebuilt and previewed automatically; unclear ones get 2-3 preview versions for the client to pick by email.

Monitoring and fixes

Every Automation Pack already includes checks every few minutes, instant alerts and self-healing retries. Extend the same checks to every site, form and checkout so faults reach a bot first, not Fonty.

Onboarding

Intake form → template site → preview link → client approves by email. No call. Fonty only sees sites that fail the automatic quality checks.

Billing and dunning

Stripe/PayPal webhooks, automatic dunning, and cancel by email (already the policy). Fonty keeps only chargebacks, legal threats and regulator complaints (DECISIONS.md).

Outreach and partners

Hibiki drafts from locked, Fonty-approved templates, so they auto-send under the standing rules. Fonty approves template changes, not each email.

What stays with Fonty

Chargebacks, legal threats and regulator complaints; new spending and tools; price and terms changes; new themes and layouts; keys and account ownership (DECISIONS.md). Assumed about 3 h/wk plus 0.12 h/wk per client once automated, vs 4 + 0.33 today (assumption calibrated to the report's 14 h/wk at 30 clients).

4. Three combined paths

Net run rate per year, all parts (solid = lever plan, dashed = bear: offer converts at 0.3x, Kit/#9 at their bear)

A$0kA$55kA$110kA$165kA$220km1m7m13m19m25m31A$110k target
P1P2P3P1 if the offer converts at 0.3x (bear)P2 if the offer converts at 0.3x (bear)P3 if the offer converts at 0.3x (bear)

P1

Streetfront only: every no-phone lever + small ads (A$400/mo)
0
by month 24
(Oct 2028)
0
by month 36
(Oct 2029)

Lever-plan month: m20 (Jun 2028) · simulated median: m22 · bear (0.3x conversion): not by m48

Fonty at that point: ≈20.8 h/wk current way, ≈9.1 h/wk automated (assumption)

Biggest risk: Streetfront's offer converts far below plan (the report's 45% bear case). Deliverability and Spam Act limits on cold email volume.

P2

P1 + Locked Character Kit + brand social
0
by month 24
(Oct 2028)
0
by month 36
(Oct 2029)

Lever-plan month: m18 (Apr 2028) · simulated median: m19 · bear (0.3x conversion): not by m48

Fonty at that point: ≈20.1 h/wk current way, ≈9.5 h/wk automated (assumption)

Biggest risk: Same Streetfront risk; the Kit's base is only A$16k/yr and its bear is A$2k. Etsy/Gumroad platform rules.

P3

P2 + exam platform (#9) from month 3
0
by month 24
(Oct 2028)
0
by month 36
(Oct 2029)

Lever-plan month: m16 (Feb 2028) · simulated median: m17 · bear (0.3x conversion): not by m48

Fonty at that point: ≈20.3 h/wk current way, ≈12.1 h/wk automated (assumption)

Biggest risk: Focus: building #9 while Streetfront is young (modelled as -15% on Streetfront's sign-ups). Seasonal sales, A$18k/yr ad budget, question quality and children's data. Most hours of the three.

Month-by-month milestones

P1. Streetfront only: every no-phone lever + small ads (A$400/mo) A$110k at m20 (Jun 2028) · P≈33% by m24

Simplest. One business, one buyer. All eggs in Streetfront's conversion rate.

MonthStreetfront clientsNet run rate / yr (all parts)KitExam #9Milestone
m3 · Jan 20276A$-2.7k——Previews and founder pricing live; ad test running; partners being emailed
m6 · Apr 202714A$4.5k——Founder 10 filled? SEO pages indexed; drop or keep ads on cost per client
m9 · Jul 202721A$22.9k——Add-ons (Automation Pack, Ad Setups, Bookings) attached to most new clients
m12 · Oct 202730A$44.8k——Year 1 review: real churn and conversion replace these assumptions
m15 · Jan 202838A$73.7k——Raise ads only if cost per client ≤ A$750
m18 · Apr 202846A$102.3k——AI Phone Assistant / Email check gated items may go live
m20 · Jun 202851A$115.7k——A$110k reached
m21 · Jul 202853A$122.3k——Hours check: automated workflows must hold Fonty near the automated line
m24 · Oct 202861A$141.3k——Year 2 review
P2. P1 + Locked Character Kit + brand social A$110k at m18 (Apr 2028) · P≈43% by m24

Adds a product that already exists, at about 1-2 h/wk, uncorrelated with local-business sales.

MonthStreetfront clientsNet run rate / yr (all parts)KitExam #9Milestone
m3 · Jan 20276A$1.3kA$4k—Previews and founder pricing live; ad test running; partners being emailed
m6 · Apr 202714A$12.5kA$8k—Founder 10 filled? SEO pages indexed; drop or keep ads on cost per client
m9 · Jul 202721A$34.9kA$12k—Add-ons (Automation Pack, Ad Setups, Bookings) attached to most new clients
m12 · Oct 202730A$60.8kA$16k—Year 1 review: real churn and conversion replace these assumptions
m15 · Jan 202838A$89.7kA$16k—Raise ads only if cost per client ≤ A$750
m18 · Apr 202846A$118.3kA$16k—A$110k reached
m21 · Jul 202853A$138.3kA$16k—Hours check: automated workflows must hold Fonty near the automated line
m24 · Oct 202861A$157.3kA$16k—Year 2 review
P3. P2 + exam platform (#9) from month 3 A$110k at m16 (Feb 2028) · P≈56% by m24

The highest chance of A$110k because it adds a second large, unrelated bet (bot automation 9, 4 h/wk).

MonthStreetfront clientsNet run rate / yr (all parts)KitExam #9Milestone
m3 · Jan 20275A$0.3kA$4kA$0kPreviews and founder pricing live; ad test running; partners being emailed
m6 · Apr 202712A$11.9kA$8kA$2.5kFounder 10 filled? SEO pages indexed; drop or keep ads on cost per client
m9 · Jul 202718A$39.1kA$12kA$10kAdd-ons (Automation Pack, Ad Setups, Bookings) attached to most new clients
m12 · Oct 202725A$69.1kA$16kA$17.5kYear 1 review: real churn and conversion replace these assumptions
m15 · Jan 202832A$101.5kA$16kA$25kRaise ads only if cost per client ≤ A$750
m16 · Feb 202834A$111.7kA$16kA$27.5kA$110k reached
m18 · Apr 202839A$132.9kA$16kA$32.5kAI Phone Assistant / Email check gated items may go live
m21 · Jul 202845A$157kA$16kA$40kHours check: automated workflows must hold Fonty near the automated line
m24 · Oct 202851A$180.2kA$16kA$47.5kYear 2 review

5. Recommendation and the next 3 actions

Recommended: P2, P1 + Locked Character Kit + brand social, with a month-3 gate to add the exam platform (P3). It keeps one main business, adds a product that is already built, stays inside the no-calls rule, and keeps Fonty near 9.5 h/wk if the automation list is done. P3 has the highest simulated chance (56% by m24) but the most hours and the most focus risk, so earn it with the gate.

  1. Spend yeses from Fonty (one email): go-live of the approved Google test (A$400/mo cap, hard stop at A$1,200 with no paying client, earliest 25-26 Oct) and Postiz Team at US$39/mo (≈A$59) for 6 channels. Postiz spending needs his yes, and so does the Streetfront X account, because MASTER plans IG + FB only.
  2. Yes on the rest of the lever pack: founder pricing for the first 10 (no review condition), referral month-free, partner commission A$100. Kaito then starts the posting calendar (before/after makeovers from consented or clearly labelled demo sites, tradie tips, reels; replies routed to email).
  3. Ship the Locked Character Kit listing (Gumroad/Etsy) and set the month-3 gate (late Jan 2027) for the exam platform (#9): start it only if Streetfront has ≥4 paying clients and Fonty is at ≤10 h/wk.

Weak spots (read these)

  • Every conversion, cost per client, churn and attach rate here is an assumption. Streetfront has no paying clients yet. Replace them with real numbers at month 3 and month 6.
  • The probabilities come from a simulation of these same assumptions. They show how sensitive the plan is, not how likely the future is.
  • A$110k is a run rate (the month's net × 12), not a full year banked. The first full A$110k year comes about 6-12 months later.
  • Hours exclude building new products and assume the automation list works. Today's formula is roughly 2-3x higher.
  • Previews and the Google ad test are approved; the ad go-live, Postiz, the Streetfront X account, referral month-free, a higher partner commission and founder pricing still need Fonty's yes. Founder pricing in exchange for reviews is not allowed and has been reworded.
  • Trust lift: no study measures how much active social profiles raise conversion for a B2B/SMB web service. +10/+25/+40% are assumptions built on general consumer and B2B surveys, and bot-made posts risk the 48% who distrust AI-looking content. Measure it: send half of the emails with the social links and half without, then compare reply-to-paid rates by month 4.
  • Social virality: no evidence was found on how often a small B2B local web service goes semi-viral, or how many clients a spike brings. The 2%/month chance and the 3/10/20 spike sizes are assumptions. Research on viral posts (Sangiorgio et al. 2025) finds spikes rarely last.
  • No source was checked for Streetfront's own ad cost per client, preview lift, partner yield or SEO timing. The exam platform's season dates need checking before committing.