ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
DAY 1 · THE MILLION DOLLAR REVENUE MACHINE
3
4
Your Money On The Table
5
Plug in your numbers below. The spreadsheet will show you exactly how much revenue your business could be generating with the right machine running behind the scenes.
6
7
 HOW TO USE THIS CALCULATOR
8
1. Open this file in Google Sheets (File > Open > Upload) OR Excel.
9
2. Fill in the THREE pink input cells below with your numbers.
10
3. Watch the rest of the spreadsheet calculate your money on the table.
11
4. Screenshot your results, post them in the Facebook Group with #Day1, and tag 3 other people.
12
13
 STEP 1: TELL ME ABOUT YOUR BUSINESS
14
15
Current monthly leads coming into your business100
16
A 'lead' = someone who's given you their email or opted in to anything in the last 30 days. Best guess is fine.
17
18
Your current monthly revenue ($)$5,000
19
Be honest. This is your starting point.
20
21
Your core offer price ($)$5,000
22
If you don't have a high-ticket offer yet, leave this at $1,000.
23
24
 STEP 2: HOW THE MATHS WORKS
25
26
Try different lead numbers (change this cell)500
27
Play with this number. Try 500, then 1,000, then 2,000. Watch the maths update in real time.
28
29
Revenue SourceBuyersPriceMonthly RevenueNotes
30
$27 Low-Priced Offer (20% conversion)100$27$2,700Cold-traffic buyers
31
$14 Order Bump (80% of buyers take it)80$14$1,120No-brainer add-on
32
Core Offer (5% of buyers convert)10$5,000$50,000Your high-ticket
33
MONTHLY TOTAL AT 500 LEADS$53,820
34
35
 STEP 3: WHAT'S POSSIBLE AS YOU SCALE
36
37
ScenarioLeads/MonthMonthly RevenueAnnual RevenueNotes
38
Where You Are100$5,764$69,168Your current lead flow
39
The Goal (500 leads)500$28,820$345,840Bootcamp example
40
Scaling Up (1,000)1,000$57,640$691,6806-12 months out
41
Million Dollar Range2,000$115,280$1,383,360Full machine running
42
43
YOUR MONEY ON THE TABLE (ANNUAL GAP)
44
$622,512
45
That's the annual revenue gap between where you are now and where the machine could take you at 500 leads/month.
46
47
💡 THE KEY INSIGHT
48
The $27 low-priced offer + the $14 order bump cover your ad spend completely. That means the core offer revenue is pure profit on the back end.
49
50
🚀 NOW GO AND POST YOUR NUMBERS
51
1. Screenshot this spreadsheet (or just the hero number above).
52
2. Open the Facebook Group.
53
3. Post your current leads number + your money on the table number.
54
4. Tag your post with #Day1
55
5. Then comment on at least 3 other people's posts. You never know who you might meet in there.
56
👀 The most engaged person across the 5 days wins a pair of Gucci sunglasses. Engagement counts.
57
58
The Million Dollar Revenue Machine
59
A 5-Day Experience with Laurie Burrows
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