08. Commercial Plan - LAN.xlsx

	B	C	D	E	F	G	H	I	J	K	L	M	N
1
2
3	Target
4	Campaign	Start	End	Days	TOTAL GMV	Daily	WOB	AOV	TRX	2022	Avg Daily	Evo	WOB
5	8.8 Teaser	1-Agu	7-Agu	7	56.000.000	8.000.000	14,0%	1.500.000	37		0	#DIV/0!	#DIV/0!
6	8.8 D-Day - Day 1	8-Agu	8-Agu	1	92.000.000	92.000.000	23,0%	1.700.000	54		0	#DIV/0!	#DIV/0!
7	8.8 D-Day - Day 2-5	9-Agu	12-Agu	4	88.000.000	22.000.000	22,0%	1.700.000	52		0	#DIV/0!	#DIV/0!
8	BAU	13-Agu	24-Agu	12	84.000.000	7.000.000	21,0%	1.500.000	56		0	#DIV/0!	#DIV/0!
9	Payday	25-Agu	31-Agu	7	80.000.000	11.428.571	20,0%	1.700.000	47
10	TOTAL	-	-	31	400.000.000	12.903.226	100,0%	1.624.204	246	0	0	#DIV/0!	#DIV/0!
11					400.000.000
12
13
14
15
16
17
18
19
20
21
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