|
|
|
| Sales Forecast |
| Webinars |
37% |
$3,500 |
$3,700 |
$3,700 |
$3,500 |
$3,500 |
$3,500 |
$2,500 |
$2,500 |
$3,500 |
$4,000 |
$4,000 |
$4,000 |
| Consulting |
51% |
$3,500 |
$3,500 |
$4,500 |
$4,500 |
$5,000 |
$5,000 |
$5,000 |
$6,000 |
$6,000 |
$5,500 |
$6,000 |
$5,000 |
| Materials |
12% |
$1,400 |
$1,200 |
$1,600 |
$1,200 |
$1,000 |
$800 |
$1,400 |
$600 |
$800 |
$1,200 |
$1,800 |
$1,400 |
| Total Sales |
|
$8,400 |
$8,400 |
$9,800 |
$9,200 |
$9,500 |
$9,300 |
$8,900 |
$9,100 |
$10,300 |
$10,700 |
$11,800 |
$10,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Labor |
|
$875 |
$925 |
$925 |
$875 |
$875 |
$875 |
$625 |
$625 |
$875 |
$1,000 |
$1,000 |
$1,000 |
| Material |
|
$0 |
$0 |
$450 |
$450 |
$500 |
$500 |
$500 |
$600 |
$600 |
$550 |
$600 |
$500 |
| Marketing |
|
$0 |
$0 |
$0 |
$600 |
$500 |
$400 |
$700 |
$300 |
$400 |
$600 |
$900 |
$700 |
| Subtotal Direct Cost of Sales |
|
$875 |
$925 |
$1,375 |
$1,925 |
$1,875 |
$1,775 |
$1,825 |
$1,525 |
$1,875 |
$2,150 |
$2,500 |
$2,200 |
| Marketing Expense Budget |
| Advertising |
|
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
| PR |
|
$100 |
$100 |
$180 |
$100 |
$100 |
$400 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
| Direct Marketing |
|
$200 |
$200 |
$200 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$200 |
$200 |
| Web Development |
|
$600 |
$600 |
$600 |
$0 |
$0 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
| Percent of Sales |
|
11.90% |
11.90% |
11.02% |
7.61% |
7.37% |
11.83% |
8.99% |
8.79% |
7.77% |
7.48% |
4.24% |
4.81% |
| Key Marketing Metrics |
| Leads |
|
250 |
250 |
300 |
300 |
250 |
250 |
200 |
150 |
200 |
200 |
300 |
300 |
| Leads Converted |
|
10.00% |
10.00% |
10.00% |
10.00% |
10.00% |
10.00% |
15.00% |
15.00% |
15.00% |
15.00% |
10.00% |
10.00% |
| Avg. Transactions/Customer |
|
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
| Avg. $/Customer |
|
$150 |
$170 |
$160 |
$160 |
$200 |
$200 |
$150 |
$150 |
$170 |
$175 |
$200 |
$175 |
| Referrals |
|
1 |
1 |
1 |
2 |
0 |
2 |
2 |
2 |
3 |
3 |
2 |
2 |
| PR Mentions |
|
25 |
25 |
25 |
40 |
25 |
50 |
50 |
50 |
25 |
25 |
25 |
25 |
| Testimonials |
|
0 |
0 |
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 |
| Book with a chapter a month |
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
| Storytelling |
|
0 |
0 |
0 |
0 |
0 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
| 1 week vacation |
|
0 |
0 |
0 |
1 |
0 |
0 |
1 |
1 |
0 |
0 |
0 |
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Consulting Engagements |
|
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
1 |
0 |
| Year Long Engagements |
|
2 |
0 |
0 |
0 |
1 |
0 |
0 |
1 |
0 |
1 |
0 |
0 |
| Webinar Attendance |
|
10 |
5 |
10 |
5 |
5 |
2 |
2 |
1 |
2 |
4 |
4 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Call 5 people a day |
|
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
20 |
| Smooth transition on Funnel |
|
1 |
0 |
1 |
0 |
1 |
1 |
1 |
0 |
1 |
0 |
1 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Open source Development |
|
0 |
0 |
0 |
0 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
0 |
| Blogsite |
|
1 |
1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|