|
|
|
| Sales Forecast |
| Sheet Music Sales |
0% |
$60,000 |
$60,600 |
$61,206 |
$61,818 |
$62,436 |
$63,061 |
$63,691 |
$64,328 |
$64,971 |
$65,621 |
$66,277 |
$66,940 |
| Partnership Sales Revenue |
0% |
$1,500 |
$1,515 |
$1,530 |
$1,545 |
$1,561 |
$1,577 |
$1,592 |
$1,608 |
$1,624 |
$1,641 |
$1,657 |
$1,674 |
| Discount Club |
0% |
$2,000 |
$2,040 |
$2,081 |
$2,122 |
$2,165 |
$2,208 |
$2,252 |
$2,297 |
$2,343 |
$2,390 |
$2,438 |
$2,487 |
| Articles Adsense Revenue |
0% |
$2,500 |
$2,550 |
$2,601 |
$2,653 |
$2,706 |
$2,760 |
$2,815 |
$2,872 |
$2,929 |
$2,988 |
$3,047 |
$3,108 |
| Total Sales |
|
$66,000 |
$66,705 |
$67,418 |
$68,139 |
$68,868 |
$69,605 |
$70,351 |
$71,105 |
$71,868 |
$72,640 |
$73,420 |
$74,209 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Domain renewal |
|
$1 |
$1 |
$1 |
$1 |
$1 |
$1 |
$1 |
$1 |
$1 |
$1 |
$1 |
$1 |
| Hosting |
|
$0 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
$500 |
| Subtotal Direct Cost of Sales |
|
$1 |
$501 |
$501 |
$501 |
$501 |
$501 |
$501 |
$501 |
$501 |
$501 |
$501 |
$501 |
| Marketing Expense Budget |
| Pay-Per-Click Spend |
|
$1,000 |
$1,020 |
$1,040 |
$1,061 |
$1,082 |
$1,104 |
$1,126 |
$1,149 |
$1,172 |
$1,195 |
$1,219 |
$1,243 |
| Banner Ad Rotation |
|
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
| Other |
|
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
$0 |
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
| Percent of Sales |
|
3.03% |
3.03% |
3.03% |
3.03% |
3.02% |
3.02% |
3.02% |
3.02% |
3.02% |
3.02% |
3.02% |
3.02% |
| Key Marketing Metrics |
| Leads |
|
1,000 |
1,000 |
1,000 |
1,000 |
1,000 |
1,000 |
1,000 |
1,000 |
1,000 |
1,000 |
1,000 |
1,000 |
| Leads Converted |
|
3.00% |
3.00% |
3.00% |
3.00% |
3.00% |
3.00% |
3.00% |
3.00% |
3.00% |
3.00% |
3.00% |
3.00% |
| Avg. Transactions/Customer |
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
| Avg. $/Customer |
|
$130 |
$135 |
$140 |
$145 |
$150 |
$155 |
$160 |
$165 |
$170 |
$175 |
$180 |
$185 |
| Referrals |
|
10 |
11 |
12 |
13 |
15 |
16 |
18 |
19 |
21 |
24 |
26 |
29 |
| PR Mentions |
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
| Testimonials |
|
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
| Other |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Gap Dashboard |
| Sheet music sales |
|
60,000 |
60,600 |
61,206 |
61,818 |
62,436 |
63,061 |
63,691 |
64,328 |
64,971 |
65,621 |
66,277 |
66,940 |
| Partnership Sales |
|
1,500 |
1,515 |
1,530 |
1,545 |
1,561 |
1,577 |
1,592 |
1,608 |
1,624 |
1,641 |
1,657 |
1,674 |
| Discount Club |
|
2,000 |
2,040 |
2,081 |
2,122 |
2,165 |
2,208 |
2,252 |
2,297 |
2,343 |
2,390 |
2,438 |
2,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| New articles for website |
|
2 |
3 |
3 |
4 |
4 |
3 |
4 |
4 |
5 |
5 |
5 |
5 |
| Blog entries |
|
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Choral Society Partnerships |
|
0 |
0 |
0 |
1 |
1 |
1 |
2 |
2 |
1 |
1 |
1 |
2 |
| Strategic 2 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|