ABCDEFGHIJKLMNOPQRST
1
To fill in monthly
2
Filled in automaticly
3
4
5
6
7
# of active students320
8
Plan for students this month380
9
# of students that need to pay for the next period200
Create a personal copy of the plan to make any changes
10
Conversion rate in prolongation90%
11
Plan for prolongation180
12
Final plan for new students80
13
14
LEADSConversion Lead into Fertile Lead# of Firtile LeadsConversion Fertile Lead into SaleFinal number of new students
15
106750%53315%80
16
17
18
19
Cost per lead$7,00
20
Monthly budget for add campaign$7 466,67
21
Marketing cost for the client within a month$93,33
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100