ILA-LTV.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O
1	👆 File » Make a Copy (So you can edit)
2
3
4	Client	LTV	Total Hours	Work Pain	Contact Pain	Total Pain Factor	EHR	MRR	Branding	Marketing	UX / UI	Print	Company Type	Months Active	Company size
5	Client #10	$16,500.00	90	4	5	9	$183.33	$687.50	Y	Y		Y	Consulting	24	10
6	Client #3	$60,000.00	431	3	5	8	$139.21	$3,333.33	Y	Y		Y	NFP	18	150
7	Client #11 (pro bono)	$0.00	36	2	1	3	$5,400.00	-$5,400.00	Y	Y		Y	NFP	12	5
8	Client #17	$27,900.00	310	2	1	3	$90.00	$1,162.50					Marketing Agency	24	1
9	Client #14	$13,750.00	25	2	2	4	$550.00	$2,750.00		Y			Software	5	5
10	Client #5	$32,000.00	236	4	4	8	$135.59	$1,777.78		Y		Y	Insurance	18	100
11	Client #15	$5,665.00	55	4	4	8	$103.00	$1,416.25			Y		Software	4	5
12
13						Auto Calculates	Auto Calculates	Auto Calculates
14		Total Invoiced		Work Pain Factor	Contact Pain Factor		Effective Hourly Rate	Monthly Recurring Revenue	Project Types
15
16						👆 Don't delete these columns as you'll lose the formulas
17						👆 Don't delete these columns as you'll lose the formulas
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100