KHASHMERE

What's the projected revenue of an AI & data workflow practice?

Use this calculator to see potential revenue of developing an AI workflow practice.

MSP

Your side of the deal

Customer

Per customer
10
5
30%
Build, one-time
$62,000
Subscription, per month (MRR)
$6,200
Subscription × 12 months
$74,400
Year 1
$136,400
Khashmere hours, year 1
440 hrs
Your own staff hours, year 1
110 hrs
Blended rate to the customer
$248 / hr
Ongoing, from year 2
$74,400 / yr

Revenue — year 1

$1,364,000

Across 50 workflows · $744,000 of it recurring (ARR)

Gross profit — year 1

$484,000

$22,000 a month recurring by month 12

Invoiced amount

$136,400

Year 1, for 5 workflows