🔒 Financial Copilot

This dashboard contains private financial data.
Enter your password to continue.

Incorrect password. Try again.

Financial Copilot

Sami's Live Financial Engine

Your Sunday Snapshot

March 30, 2025
Your January sales ($175k) paid out on Feb 15th — $12,264 net after your 30% tax set-aside. Combined with Accenture ($6,600), you pulled in $18,864 that month. That's a $9,864 surplus over your $9k burn.

February sales ($129k) → $9,069 net commission landed March 15th, plus $704 recurring. March total income: $16,373. Surplus: $7,373.

March sales ($118k) → $8,295 net hitting April 15th. Plus recurring climbing toward ~$800. April total: $15,695. Still well above water.

You're stacking fat months back-to-back. The machine is running.
Priority: Rebuild emergency fund before the house move in August. You're generating $7k-$10k surplus every month — the discipline is routing it before lifestyle creep absorbs it. Your recurring revenue ($800/mo and climbing) is your secret weapon.
YTD Sales
$455K
Dec – Mar
Avg Monthly Commission
$11,135
Gross (before 30% tax)
Recurring Revenue
$800/mo
Growing with each signup
Months to House Move
~4
August target
Cash Flow Calendar
January
$8,851
Accenture: $6,600
Commission (Dec sales): $2,251
Burn: -$9,000
Surplus: -$149
Ramp Month
February
$18,864
Accenture: $6,600
Commission (Jan sales): $12,264
Recurring: ~$700
Burn: -$9,000
Surplus: $9,864
Fat Month
March — You Are Here
$16,373
Accenture: $6,600
Commission (Feb sales): $9,069
Recurring: $704
Burn: -$9,000
Surplus: $7,373
Fat Month
April
$15,695
Accenture: $6,600
Commission (Mar sales): $8,295
Recurring: ~$800
Burn: -$9,000
Surplus: $6,695
Fat Month
Sales to Cash Conversion
Month Sold Amount Sold Gross Comm (10%) Tax Set-Aside (30%) Net Commission Cash Lands
Dec (partial) $32,150 $3,215 -$965 $2,251 Jan 15
January $175,200 $17,520 -$5,256 $12,264 Feb 15
February $129,550 $12,955 -$3,887 $9,069 Mar 15
March $118,500 $11,850 -$3,555 $8,295 Apr 15

Recurring Revenue Engine

Every person you sign up pays ~$14/mo to use the medical network. You get 10% ($1.40/person/mo). This compounds — it never resets, it only grows.

$800 → $2,000 goal
$800/mo
Current Recurring
$2,000/mo
Target by August
~857 more
Members Needed

At $2k/mo recurring, that covers 1/3 of your mortgage passively. This is the asset that compounds while you sleep — and the one that eventually lets you walk away from Accenture.

Commission Goals — The Ramp

Your self-set targets: $15k/mo gross commission for the next 4 months → $20k/mo by house move → $30k/mo to leave Accenture.

$11,135 avg → $15k target
$11,135
Current Monthly Avg
$150,000
Sales/Mo for $15k Comm
$300,000
Sales/Mo for $30k (Exit)

January ($175k) already proved you can hit the $15k pace. The question is consistency. Two of your last 3 full months cleared $118k+. You're closer than you think.

The Dual-Income Advantage

Accenture is your floor. It covers 73% of your burn by itself. Every dollar of net commission is pure surplus after your tax set-aside. This means you never have a true deficit month — you have strong months and stronger months.
$6,600
Accenture (W-2)
Steady, every month
$2,251–$12,264
Sales Commission (net)
After 30% tax set-aside
$800+
Recurring Revenue
Compounding monthly

Accenture Exit Ramp

To replace your Accenture income ($6,600/mo net) with sales commission alone, you need consistent net commission ≥ $6,600/mo — which means $9,429/mo gross (before 30% tax). That's $94,290/mo in sales. You're already clearing that every month.

But replacing income isn't enough — you want to exceed it. Your $30k/mo commission target ($300k in sales) would give you $21,000/mo net from sales alone, plus recurring. That's $21,800+/mo — more than triple your current Accenture check.

$94k/mo
Sales to Replace Accenture
$300k/mo
Sales for Confident Exit
$21,800+
Monthly Net at $30k Comm

House Move — August Countdown

You just put $80k down. Emergency savings are depleted. Your burn jumps to ~$9k/mo with the mortgage. The next 4 months are about restocking your cushion while staying aggressive on sales.

At your current surplus pace (~$7k–$10k/mo), you can rebuild $28k–$40k in savings by August — IF you route the surplus before it disappears into house upgrades, furniture, and moving. Set a monthly auto-transfer the day commission hits. The money that sits in checking gets spent.

Income Profile

W-2 (Accenture): $6,600/mo net
1099 Commission: 10% of sales
Recurring: 10% of $14/member/mo
Tax Set-Aside: 30% of 1099 income
Commission Timing: 15th of following month
FY Start: Mid-December
Monthly Burn: ~$9,000
Housing: ~$6,000 (mortgage + utilities)
Discretionary: ~$3,000
Idle Cash: Minimal (post down payment)
Goal: $30k/mo commission → exit Accenture
Recurring Target: $2k/mo by August