Security protection: Average WordPress breach costs $3,000–$15,000 in cleanup, downtime, and reputation damage. SOW #3 eliminates that exposure.
Conversion lift (at Q3 launch): Phase Zero enables a site that converts visitors to estimate requests at 3–4% vs. 1–2% today. At 800 monthly visitors, 35% close rate, $750 average job:
+$2,000–$3,500/month
in additional revenue once Q3 site is live.
Payback: Under 2 months of post-launch lift
11-email Q2 Club nurture sequence (Spring Pruning embedded as emails #3 & #5):
~$72,000–$132,000 first-year revenue influence
Model: 5% incremental booking uplift on 1,100 opted-in Club members. Floor: 55 incremental bookings × $1,300 avg Club deal = $71,500 (~$72K). Ceiling: 5% applied to avg annual member spend — 1,100 × 5% × $2,409 avg annual revenue/member (confirmed from historical client data) = $132,495 (~$132K). Range reflects conservative per-booking floor vs. data-backed annual-spend model. Triangulated against direct email-attribution model using actual Sperry Kit benchmarks (46% open, 6% click, 65% close, $1,300 avg) → ~$84,700 gross attribution — sits inside the range.
ROI on $3,500: ~20x–38x
Payback: Spring Pruning emails (#3 & #5) cover the investment within the first weeks of the sequence
At $70 CPL (Cost Per Lead), $2,500/mo ad spend:
~36 leads/month → ~107 Q2 leads
At 28% close rate, $850 avg residential job:
$25,000–$32,000 direct Q2 revenue
Plus: Q3 starts with warm retargeting pools — est. 40–60% lower CPL than starting from scratch.
ROI on $7,500 project fee: 3x–4x direct
Payback: ~6–8 weeks of campaign runtime (~May 18)
Lead warming sequence: 15 non-converting estimate requests/month × 12% incremental close × $1,300 avg job × 12 months:
~$25,000–$30,000 first-year recovered revenue
Club enrollment broadcast: Re-engagement campaign to opted-in Club members — revenue modeled within SOW #4 nurture sequence (no double-count).
First-year revenue influence: ~$25,000–$30,000
ROI on $2,500: ~10x–12x
Payback: ~3–4 bookings recovered from warming sequence (~May 2026)
| What We Build in Q2 | What It Unlocks in Q3 | SOW |
|---|---|---|
| Phase Zero design comps + feature architecture spec | Q3 full site build starts with a complete blueprint. No discovery delay, no re-scoping. Dev team executes Day 1. | #3 |
| Security-hardened WordPress install | Q3 build inherits a clean, protected foundation. No cleanup time lost. | #3 |
| Meta Pixel + Conversions API running all Q2 | Retargeting pools are warm on Day 1 of Q3 campaigns. CPL (Cost Per Lead) drops an estimated 40–60% vs. starting cold. | #5 |
| Lookalike Audiences from email list + Q2 pixel data | Q3 campaigns target proven high-intent profiles — not guesses. Every ad dollar works harder. | #5 |
| Q2 creative performance data (CTR/CPL/CPC by audience) | Q3 brief starts from proven winners. Faster path to scale. CTR = Click-Through Rate; CPC = Cost Per Click. | #5 |
| Club sequence A/B data + engagement benchmarks | Q3 automation improvements are already informed. No blind iteration on what converts. | #4 |
| Spring Pruning campaign performance (open rates, conversions) | Q3 seasonal campaigns built on what actually converts for Sperry's specific audience. | #4 |
| Project | Fee | Projected Revenue Influence | ROI on Fee | Estimated Payback |
|---|---|---|---|---|
| #3 — Web Security + Phase Zero | $3,500 | +$2,000–$3,500/month post-Q3 site launch (conversion lift); $3K–$15K security risk avoided | 7x–12x annualized* | Under 2 months post-launch (est. late Aug 2026) |
| #4 — Q2 Member Marketing | $3,500 | ~$72,000–$132,000 from 11-email Q2 Club nurture sequence (Spring Pruning embedded as emails #3 & #5). Floor: 55 incremental bookings × $1,300 = $71,500. Ceiling: 1,100 × 5% × $2,409 avg annual member spend (confirmed from historical client data) = $132,495. Email-attribution model (~$84,700 gross) triangulates inside the range. Members have expressed eagerness for the nurture stream. | ~20x–38x | Spring Pruning emails cover investment within first weeks of sequence |
| #5 — Meta Paid Social | $7,500 project fee† | $25,000–$32,000 direct Q2 revenue (ad spend separate). Warm retargeting/lookalike assets carry into Q3. | 3x–4x on project fee | ~6–8 weeks of campaign runtime (~May 18) |
| #6 — Lead Warming & Club Welcome | $2,500 | ~$25,000–$30,000 first-year. Lead warming: 15 non-converting requests/mo × 12% close × $1,300 avg × 12 mo = $28,080. Club enrollment broadcast to opted-in Club members — revenue included in SOW #4 model, not double-counted here. | ~10x–12x | ~5–8 incremental bookings from warming sequence (~Jun 2026) |
| Total Q2 | $17,000 | $122,000–$194,000+ revenue influence (Q2 direct + first-year retention and lead warming) | 7x–11x blended | Q2 investment pays back in Q2 |