TEMPLATE Land Clearing Growth Calculator

	A	B	D	E	G	H	I
1	LAND CLEARING GROWTH CALCULATOR
2			*BASED ON "IDEAL" CLOSING RATE
3				OUTPUTS	WORST	MIDDLE	IDEAL
4	Service	Land Clearing	Ad Leads	720	SALES	SALES	SALES
5	Location	Texas	Ad Lead Cost	$50	36	108	216
6	Main Keyword	Land Clearing			REVENUE	REVENUE	REVENUE
7					$180,000	$540,000	$1,080,000
8			Jobs from Ads	216	PROFIT	PROFIT	PROFIT
9	Monthly Service Cost	$3,000	Revenue	$1,080,000	$108,000	$468,000	$1,008,000
10			Total Expenses	$72,000	ROI	ROI	ROI
11	Closing Rate (Worst)	5%	Average Cost per Job	$333	1.50	6.50	14.00
12	Closing Rate (Middle)	15%	Profit before COGS	$1,008,000
13	Closing Rate (Best)	30%	Return on Investment	14.00
14	Average Job Size	$5,000.00
15	Main Keyword CPC	$5.00
16	Ad Conversion Rate	10.00%
17	Average Keyword Search	1,500
18	Average Ad Budget	$3,000
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