|
|
|
| Sales Forecast |
| Parts Sales |
8% |
$10,000 |
$10,000 |
$20,000 |
$20,000 |
$15,000 |
$15,000 |
$15,000 |
$15,000 |
$20,000 |
$15,000 |
$10,000 |
$5,000 |
| Used Equipment Sales |
10% |
$15,000 |
$20,000 |
$20,000 |
$20,000 |
$15,000 |
$20,000 |
$15,000 |
$20,000 |
$15,000 |
$15,000 |
$25,000 |
$25,000 |
| New Equipment Sales |
82% |
$200,000 |
$250,000 |
$250,000 |
$200,000 |
$200,000 |
$150,000 |
$75,000 |
$50,000 |
$75,000 |
$75,000 |
$150,000 |
$150,000 |
| Total Sales |
|
$225,000 |
$280,000 |
$290,000 |
$240,000 |
$230,000 |
$185,000 |
$105,000 |
$85,000 |
$110,000 |
$105,000 |
$185,000 |
$180,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Parts |
|
$7,000 |
$7,000 |
$14,000 |
$14,000 |
$12,000 |
$12,000 |
$12,000 |
$12,000 |
$16,000 |
$12,000 |
$7,000 |
$4,000 |
| Used Equipment |
|
$3,000 |
$4,000 |
$4,000 |
$4,000 |
$3,000 |
$4,000 |
$3,000 |
$4,000 |
$3,000 |
$3,000 |
$5,000 |
$5,000 |
| New Equipment |
|
$180,000 |
$225,000 |
$225,000 |
$180,000 |
$180,000 |
$135,000 |
$70,000 |
$45,000 |
$70,000 |
$70,000 |
$135,000 |
$135,000 |
| Subtotal Direct Cost of Sales |
|
$190,000 |
$236,000 |
$243,000 |
$198,000 |
$195,000 |
$151,000 |
$85,000 |
$61,000 |
$89,000 |
$85,000 |
$147,000 |
$144,000 |
| Marketing Expense Budget |
| Advertising |
|
$2,500 |
$3,000 |
$3,000 |
$3,000 |
$3,000 |
$2,500 |
$2,500 |
$2,500 |
$3,000 |
$3,000 |
$3,000 |
$3,000 |
| Direct Mail |
|
$2,000 |
$2,000 |
$2,000 |
$2,000 |
$2,000 |
$1,500 |
$1,500 |
$1,500 |
$1,500 |
$2,500 |
$2,500 |
$2,500 |
| Trade Shows, Associations, Events |
|
$1,000 |
$7,000 |
$7,500 |
$4,000 |
$2,000 |
$2,000 |
$2,000 |
$1,000 |
$2,000 |
$2,000 |
$1,000 |
$1,000 |
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
| Percent of Sales |
|
2.44% |
4.29% |
4.31% |
3.75% |
3.04% |
3.24% |
5.71% |
5.88% |
5.91% |
7.14% |
3.51% |
3.61% |
| Key Marketing Metrics |
| Leads |
|
50 |
50 |
50 |
40 |
40 |
40 |
25 |
25 |
25 |
30 |
30 |
40 |
| Leads Converted |
|
25.00% |
25.00% |
25.00% |
25.00% |
50.00% |
50.00% |
50.00% |
50.00% |
50.00% |
50.00% |
50.00% |
50.00% |
| Avg. Transactions/Customer |
|
4 |
4 |
4 |
4 |
4 |
2 |
4 |
4 |
4 |
3 |
3 |
3 |
| Avg. $/Customer |
|
$5,000 |
$5,800 |
$6,000 |
$6,000 |
$3,000 |
$4,500 |
$2,100 |
$1,700 |
$2,200 |
$2,300 |
$4,000 |
$3,000 |
| Referrals |
|
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
| PR Mentions |
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
| Testimonials |
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
| Other |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Gap Dashboard |
| Speaking Engagements |
|
2 |
2 |
2 |
1 |
1 |
1 |
0 |
0 |
1 |
1 |
1 |
1 |
| Outbound Parts Calls |
|
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
100 |
| Sales Visits |
|
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| New Customers Added |
|
2 |
2 |
2 |
4 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
| Repeat Customers |
|
20 |
20 |
20 |
20 |
20 |
15 |
15 |
15 |
15 |
20 |
20 |
20 |
| Testimonials |
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase Equip Referrals 1 to 3 per month |
|
0 |
1 |
1 |
1 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
| Launch Consignment program, state by state |
|
0 |
1 |
0 |
1 |
1 |
1 |
1 |
0 |
1 |
1 |
0 |
0 |
| Published PR articles |
|
0 |
0 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interview Customers on Web needs |
|
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
| Develop more pass-thru leads |
|
2 |
2 |
4 |
4 |
3 |
3 |
4 |
4 |
5 |
5 |
6 |
6 |
| Customer Inv. Management beta |
|
1 |
0 |
0 |
1 |
0 |
0 |
1 |
0 |
0 |
1 |
0 |
0 |
|