|
|
|
| Sales Forecast |
| Assessment |
20% |
$2,500 |
$0 |
$5,000 |
$2,500 |
$2,500 |
$5,000 |
$0 |
$0 |
$5,000 |
$5,000 |
$2,500 |
$2,500 |
| Travel |
12% |
$2,000 |
$1,750 |
$2,250 |
$2,000 |
$1,000 |
$1,000 |
$2,500 |
$2,500 |
$2,000 |
$1,000 |
$1,000 |
$1,000 |
| Consulting |
68% |
$5,000 |
$5,000 |
$25,000 |
$5,000 |
$5,000 |
$25,000 |
$5,000 |
$2,500 |
$5,000 |
$5,000 |
$5,000 |
$25,000 |
| Total Sales |
|
$9,500 |
$6,750 |
$32,250 |
$9,500 |
$8,500 |
$31,000 |
$7,500 |
$5,000 |
$12,000 |
$11,000 |
$8,500 |
$28,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Assessment |
|
$1,000 |
$500 |
$1,500 |
$1,000 |
$1,000 |
$1,500 |
$500 |
$500 |
$1,500 |
$1,500 |
$1,000 |
$1,000 |
| Travel |
|
$2,000 |
$1,750 |
$2,250 |
$2,000 |
$1,000 |
$1,000 |
$2,500 |
$2,500 |
$2,000 |
$1,000 |
$1,000 |
$1,000 |
| Consulting |
|
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
$1,000 |
| Subtotal Direct Cost of Sales |
|
$4,000 |
$3,250 |
$4,750 |
$4,000 |
$3,000 |
$3,500 |
$4,000 |
$4,000 |
$4,500 |
$3,500 |
$3,000 |
$3,000 |
| Marketing Expense Budget |
| Advertising |
|
$250 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
$100 |
| Social Media, Website, Blogging |
|
$125 |
$125 |
$200 |
$125 |
$125 |
$125 |
$125 |
$125 |
$125 |
$125 |
$125 |
$125 |
| Associations, Trade |
|
$250 |
$250 |
$0 |
$0 |
$500 |
$0 |
$0 |
$100 |
$100 |
$750 |
$0 |
$250 |
|
|
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
------------ |
| Percent of Sales |
|
6.58% |
7.04% |
0.93% |
2.37% |
8.53% |
0.73% |
3.00% |
6.50% |
2.71% |
8.86% |
2.65% |
1.67% |
| Key Marketing Metrics |
| Leads |
|
10 |
8 |
8 |
6 |
7 |
10 |
5 |
5 |
8 |
10 |
12 |
10 |
| Leads Converted |
|
25.00% |
20.00% |
25.00% |
25.00% |
20.00% |
20.00% |
10.00% |
10.00% |
10.00% |
10.00% |
10.00% |
20.00% |
| Avg. Transactions/Customer |
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
| Avg. $/Customer |
|
$6,800 |
$6,800 |
$6,800 |
$6,800 |
$6,800 |
$6,800 |
$6,800 |
$6,800 |
$6,800 |
$6,800 |
$6,800 |
$6,800 |
| Referrals |
|
1 |
1 |
1 |
1 |
1 |
11 |
1 |
1 |
1 |
1 |
1 |
1 |
| PR Mentions |
|
0 |
1 |
1 |
0 |
0 |
2 |
1 |
0 |
1 |
1 |
1 |
0 |
| Testimonials |
|
0 |
1 |
1 |
1 |
0 |
0 |
1 |
0 |
1 |
1 |
1 |
1 |
| Other |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Gap Dashboard |
| Personal 1 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| Personal 3 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Whitepapers |
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
| Lunches with Referral Partners |
|
4 |
4 |
4 |
6 |
6 |
6 |
6 |
6 |
4 |
4 |
4 |
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Speaking engagements |
|
0 |
0 |
1 |
0 |
0 |
0 |
1 |
0 |
2 |
1 |
2 |
0 |
| Blog postings per month |
|
8 |
12 |
12 |
18 |
18 |
18 |
20 |
22 |
22 |
24 |
24 |
24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Web traffic per month |
|
100 |
125 |
100 |
200 |
300 |
500 |
600 |
700 |
900 |
1,000 |
1,500 |
2,000 |
| Strategic 3 |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|