| A | B | C | D | |
|---|---|---|---|---|
1 | Edit Yellow Cells | |||
2 | ||||
3 | Current Revenue / Month (Estimate) | 100,000 | ||
4 | Current Email attribution | 48.00% | ||
5 | ||||
6 | Current Email Revenue | 48,000 | ||
7 | New Email Attribution with Hamilton (30% is our minimum standard) | 25% | ||
8 | ||||
9 | New Email Revenue | 25,000 | ||
10 | Additional Email Revenue as a result | -23,000 | ||
11 | ||||
12 | Margins | 30 | ||
13 | Profit per MONTH | -690000 | ||
14 |