Stumpcraft 2026 Google Ads Forecast vs Actual

Non-branded spend plan • Actuals through July 2026 • Updated Aug 7, 2026

YTD Spend (Jan to Jul)
$12,164
$12,800 planned • 5% under
YTD Non​branded ROAS
6.03x
3.7x blended target
YTD Revenue
$73,385
$47,100 planned • 56% above
Full Year Projection
$30,864
If Aug to Dec runs to plan

The plan is working, and it is working better than modelled

Through seven months we have spent $12,164 on non​branded against a plan of $12,800, and returned $73,385 against a modelled $47,100. That is a 6.03x blended ROAS versus a 3.7x target.

The comparison that matters is against last year. Over the same Jan to Jul window in 2025 the account spent $24,163 and returned $59,165, a 2.45x. So 2026 has produced 24% more revenue on 50% less spend. The summer reset was the whole thesis of this forecast and it held: May through July came in at $4,260 combined versus $17,254 in the same three months of 2025.

Quarterly Spend, Actual vs Plan
Q1 Actual
$5,832
vs $6,300 plan • 7% under
5.66x ROAS • 4.0x target
Jan $2,218 • Feb $2,051 • Mar $1,563
Q2 Actual
$4,827
vs $5,200 plan • 7% under
6.60x ROAS • 3.3x target
Apr $2,073 • May $1,490 • Jun $1,264
Q3 In Progress
$1,777
vs $6,400 plan • Jul plus Aug to date
5.25x ROAS • 3.7x target
Jul $1,505 • Aug $272 through Aug 6 • Sep $2,200 planned
Q4 Plan
$13,600
Not yet started
4.0x ROAS target
Oct $2,100 • Nov $3,700 • Dec $7,800

Monthly Non​branded Spend • 2025 Actual, 2026 Plan, 2026 Actual

Monthly Non​branded ROAS • Actual vs Target

Monthly Detail, Plan vs Actual
Month 2025 Spend 2026 Plan 2026 Actual Variance Revenue ROAS Target Status
Jan$1,595$2,200 $2,218+1% $15,6767.07x4.0x On plan, ROAS well ahead
Feb$1,865$2,300 $2,05111% under $10,5705.15x4.0x Underspent, still beat target
Mar$1,461$1,800 $1,56313% under $6,7494.32x4.0x Weakest month, still above target
Apr$1,989$2,400 $2,07314% under $15,0267.25x4.0x Best spring month, left budget on table
May$4,324$1,500 $1,4901% under $4,2372.84x3.0x Only month below target. Marginal miss
Jun$4,901$1,300 $1,2643% under $12,5939.96x3.0x Best ROAS of the year on the smallest budget
Jul$8,028$1,300 $1,505+16% $8,5345.67x3.0x Spend 81% below last July, revenue held
Aug$2,416$2,900 $272through Aug 6 $8052.96x4.0x Pacing to roughly $1,400. Under the ramp plan
Sep$1,716$2,200 4.0x Q4 ramp begins
Oct$1,520$2,100 4.0x Pre holiday ramp
Nov$2,735$3,700 4.0x Black Friday peak
Dec$6,517$7,800 4.0x Christmas peak
JAN TO JUL$24,163$12,800 $12,1645% under $73,3856.03x3.7x Half the spend of 2025, 24% more revenue
What This Changes For The Rest Of The Year

Act nowAugust is pacing at half the plan

August is the month the forecast designated as the demand recovery ramp, budgeted at $2,900 on the back of an 8.61x August 2025. Six days in we have spent $272, which annualises to roughly $1,400 for the month. If the ramp is intentional we should say so. If it is a budget or bidding constraint, this is the single most time sensitive item on the page.

OpportunityA 6x return against a 4x target says the cap is the constraint, not the efficiency

Every complete month except May cleared its ROAS target, four of them by 40% or more. Consistently returning 6x on a 4x target is the signature of a budget that is throttling delivery rather than a media plan that is at its limit. April is the clearest example: 7.25x on a 14% underspend. The Q4 numbers in this plan were sized in February against 2025 performance and now look conservative.

ConfirmedThe summer reset was the right call and should stay in next year's plan

May through July 2025 burned $17,254 at a 1.54x. The same three months in 2026 spent $4,260 and returned $25,364, a 5.95x. We cut $12,994 of spend out of the summer and revenue moved only $1,177, a 4% dip. Close to thirteen thousand dollars of spend was buying almost nothing. This is the finding to carry into the 2027 forecast.

WatchMay is the one soft spot

May came in at 2.84x against a 3.0x target, the only month to miss. It is a small miss on a small budget and not worth acting on alone, but May has now underperformed two years running (1.18x in 2025) and should be modelled at a lower target next year rather than treated as an anomaly.