ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQ
1
TOTALRevenueMONTH 1 - SetupMONTH 2MONTH 3MONTH 4MONTH 5MONTH 6MONTH 7MONTH 8MONTH 9MONTH 10MONTH 11MONTH 12
2
SLINCOME#£#EARNING#EARNING#EARNING#EARNING#EARNING#EARNING#EARNING#EARNING#EARNING#EARNING#EARNING#EARNING
3
₹₹₹₹₹₹₹₹₹₹₹₹
4
1LEVEL 1 GOLD MONTHLY £800$00$03$2406$4809$72012$96015$1,20018$1,44021$1,68024$1,92027$2,16030$2,40033$2,640
5
2LEVEL 2 GOLD LIFETIME £5000$00$01$5001$6001$5001$5001$5001$5001$5001$5001$5001$5001
6
7
TOTAL PRODUCT SALES$0$0$740$1,080$1,220$1,460$1,700$1,940$2,180$2,420$2,660$2,900$2,640
8
9
10
SLEXPENSES###COST#COST#COST#COST#COST#COST#COST#COST#COST#COST#COST#COST
11
₹₹₹₹₹₹₹₹₹₹₹₹
12
1--
13
2DOMAIN (OT)$40-
14
3COMPANY SETUP$15
15
4WEBCAM / MIC$200-
16
5LOGO DESIGN (OT)$20
17
13
18
19
15CONVERTKIT (M)22222222$22222222222222
20
16WEBINARFUEL (M)$7070707070$70707070707070
21
17CLICKMAGICK (M)15151515$15151515151515
22
23
22AD SPENDS (M)ADS800ADS800ADS800ADS800Ads$800ADS800ADS800ADS800ADS800ADS800ADS
24
25
TOTAL#REF!$907$907$907$907$907$907$907$907$907$907$107
26
9
27
PROFITS#REF!-$167$173$313$553$793$1,033$1,273$1,513$1,753$1,993$2,533
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