BSA Owner Spreadsheet

	A	B	C	D	F
1	Improvement Calculator
2
3		Current	Improve %	Improve %	Edit these cells
4			10%	20%	Calculations
5
6	Leads	4000	4400	4800	How to use this spreadsheet
7	Conversions	25%	27.50%	30%	www.SYSTEMology.com/brad5ways
8	Customers	1000	1210	1440
9	Transactions	2	2.2	2.4	Improvement strategies
10	Average $ Sale	300	330	360	Lead generation systems
11	Revenues	$600,000	$878,460	$1,244,160	Conversion systems
12	Margins	25%	27.50%	30%	Repeat and referral systems
13	Profits	$150,000	$241,577	$373,248	Upsell systems
14					Increase efficiency / reduce waste
15	Improvement		$91,577	$223,248
16			62%	249%
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