Calculator

What the channel you don’t have is worth.

Move the sliders. Every number below is revenue currently going to whoever opened the channel before you.

100
50500
20%
10%30%
$8,000
$2,000$20,000

100 leads a month is the absolute minimum this system produces.

Revenue you are not booking
Per month
$160,000
Per quarter
$480,000
Per year
$1,920,000
Then the accounts buy again
25% reorder within twelve months
+ $480,000

Repeat revenue at zero acquisition cost. You already paid to win the account once — a retail customer buys once, a trade account buys forever.

Twelve-month total $2,400,000
Cost to acquire — ads versus B2B
Paid ads — 45–50% of revenue
$72,000 – $80,000

Per month, forever. It climbs every year, and the day you switch it off the revenue goes with it.

This channel — 30% of revenue
$48,000

Per month, on accounts that reorder without being re-acquired. The cost falls as the book compounds.

Straight to net profit, per year $288,000 – $384,000

Every quarter you wait, $480,000 goes to whoever opened the channel before you — and you spend $216,000 – $240,000 on ads to stand still.

Models, not promises. Figures are illustrative and depend on your category, offer, margins and delivery capacity. The bottom line compares acquisition cost only — your product, fulfilment and overhead costs sit on top of both columns.

Find out what your real numbers look like.

Book a call. We will run your actual margins, buyers and capacity — and tell you plainly if the channel would not work for you.

Get the 7 Money Models
← Back to home Read the Outbound Playbook →