Powerhouse Members - MEDIA BUYING Estimates.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V
1	Offer	Launch Date	Test End Date	Testing Budget	# of Testing (Days)	Avg. Daily Test Budget	Source	Traffic	LP	Average commision	Avg Conv. Rate	Ad Clicks	LP CTR	CPC	Est. Traffic cost	Est. Offer Clicks	Est. Conversions	Est. Revenue	Est. EPC	Est. Profit loss	Est. Profit Margin	Est. ROI

2		Double click box to select date		Enter value			Enter value	Enter value	Enter value	Enter value	Enter value	Enter value	Enter value	Enter value
3	Joint Pain	6/1/2024	6/29/2024	$3,000.00	28	$100.00	Max	Google	https://creditanddebt.org/l/try-cb/?	$125.00	2.50	1,000.00	40.00	$1.10	$1,100.00	400	10	$1,250.00	$3.13	$150.00	12.00%	13.64%
4	Debt Pay Per Call	6/2/2024	6/30/2024	$2,800.00	28	$100.00	PerformCB	Facebook	Phone Number	$42.00	40.00	1,000.00	25.00	$2.25	$2,250.00	250	100	$4,200.00	$16.80	$1,950.00	46.43%	86.67%
5	Turbo Debt	6/3/2024	7/1/2024	$2,800.00	28	$100.00	Affiliati	Facebook	https://www.turbodebt.com/savings-estimates?utm_source=affiliate&utm_campaign=741&sub1=3408_151299&sub2=&sub3=700858271&sub4=&sub5=&trid=cc46c2e31785400e87e04b62fc748e30&sourceid=&oid=19&ch-redir=1	$15.00	15.00	1,000.00	40.00	$2.25	$2,250.00	400	60	$900.00	$2.25	-$1,350.00	-150.00%	-60.00%
6	Accredited Debt	6/4/2024	7/2/2024	$2,800.00	28	$100.00	PerformCB	Facebook	https://www.accrediteddebtrelief.com/free-quote/ocp/aff/dr/?affiliate_id=137&offer_id=13&subid1=&subid2=&subid3=&subid4=&subid5=&click_id=cmtv3hap497ce8m755ng&request_id=2-cmtv3hap497ce8m755p0&campaign_id=892&utm_campaign=06-892&utm_medium=affiliate&utm_source=137#debt-amount	$22.00	15.00	1,000.00	40.00	$2.25	$2,250.00	400	60	$1,320.00	$3.30	-$930.00	-70.45%	-41.33%
7
8
9
10
11
12
13
14
15
16
17
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