Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 20

ACTIVE TABLE FOR SELECTEDQ4 2023

October November December October

Revenue Revenue Revenue Target Revenue

Jacob $140,000.00 $150,000.00 $150,000.00 $165,000.00


Arnold $115,000.00 $140,000.00 $170,000.00 $165,000.00
Naomi $165,000.00 $140,000.00 $145,000.00 $165,000.00
David $125,000.00 $155,000.00 $155,000.00 $165,000.00
Ariel $150,000.00 $130,000.00 $150,000.00 $165,000.00
TOTAL $695,000.00 $715,000.00 $770,000.00 $825,000.00

TOTAL REVENUE PER YEAR $9,255,000.00


TOTAL CUSTOMERS PER YEAR 3,799
NEW CUSTOMERS PER YEAR 1,228
REVENUE PER CUSTOMER $2,436.17

January February March January

Revenue Revenue Revenue Target Revenue

Jacob $125,000.00 $130,000.00 $160,000.00 $150,000.00


Arnold $180,000.00 $160,000.00 $185,000.00 $150,000.00
Naomi $170,000.00 $135,000.00 $145,000.00 $150,000.00
David $150,000.00 $175,000.00 $155,000.00 $150,000.00
Ariel $135,000.00 $190,000.00 $140,000.00 $150,000.00
TOTAL $760,000.00 $790,000.00 $785,000.00 $750,000.00

April May June April


Revenue Revenue Revenue Target Revenue

Jacob $120,000.00 $135,000.00 $150,000.00 $150,000.00


Arnold $175,000.00 $155,000.00 $190,000.00 $150,000.00
Naomi $180,000.00 $145,000.00 $155,000.00 $150,000.00
David $160,000.00 $180,000.00 $175,000.00 $150,000.00
Ariel $205,000.00 $195,000.00 $125,000.00 $150,000.00
TOTAL $840,000.00 $810,000.00 $795,000.00 $750,000.00

July August September July

Revenue Revenue Revenue Target Revenue

Jacob $160,000.00 $145,000.00 $145,000.00 $160,000.00


Arnold $185,000.00 $150,000.00 $185,000.00 $160,000.00
Naomi $150,000.00 $125,000.00 $120,000.00 $160,000.00
David $155,000.00 $155,000.00 $155,000.00 $160,000.00
Ariel $140,000.00 $170,000.00 $155,000.00 $160,000.00
TOTAL $790,000.00 $745,000.00 $760,000.00 $800,000.00

October November December October

Revenue Revenue Revenue Target Revenue

Jacob $140,000.00 $150,000.00 $150,000.00 $165,000.00


Arnold $115,000.00 $140,000.00 $170,000.00 $165,000.00
Naomi $165,000.00 $140,000.00 $145,000.00 $165,000.00
David $125,000.00 $155,000.00 $155,000.00 $165,000.00
Ariel $150,000.00 $130,000.00 $150,000.00 $165,000.00
TOTAL $695,000.00 $715,000.00 $770,000.00 $825,000.00
Options: Q1 2023
Q2 2023
Q3 2023
Q4 2023

November December October November December

Previous Year Previous Year Previous Year


Target Revenue Target Revenue
Revenue Revenue Revenue

$155,000.00 $145,000.00 $155,000.00 $125,000.00 $145,000.00


$155,000.00 $145,000.00 $140,000.00 $125,000.00 $130,000.00
$155,000.00 $145,000.00 $165,000.00 $150,000.00 $155,000.00
$155,000.00 $145,000.00 $150,000.00 $145,000.00 $125,000.00
$155,000.00 $145,000.00 $170,000.00 $155,000.00 $130,000.00
$775,000.00 $725,000.00 $780,000.00 $700,000.00 $685,000.00

February March January February March

Previous Year Previous Year Previous Year


Target Revenue Target Revenue
Revenue Revenue Revenue

$140,000.00 $150,000.00 $115,000.00 $140,000.00 $160,000.00


$140,000.00 $150,000.00 $160,000.00 $130,000.00 $125,000.00
$140,000.00 $150,000.00 $170,000.00 $145,000.00 $130,000.00
$140,000.00 $150,000.00 $165,000.00 $155,000.00 $140,000.00
$140,000.00 $150,000.00 $155,000.00 $120,000.00 $150,000.00
$700,000.00 $750,000.00 $765,000.00 $690,000.00 $705,000.00

May June April May June


Previous Year Previous Year Previous Year
Target Revenue Target Revenue
Revenue Revenue Revenue

$160,000.00 $140,000.00 $125,000.00 $160,000.00 $135,000.00


$160,000.00 $140,000.00 $145,000.00 $125,000.00 $125,000.00
$160,000.00 $140,000.00 $155,000.00 $130,000.00 $125,000.00
$160,000.00 $140,000.00 $145,000.00 $140,000.00 $160,000.00
$160,000.00 $140,000.00 $125,000.00 $150,000.00 $145,000.00
$800,000.00 $700,000.00 $695,000.00 $705,000.00 $690,000.00

August September July August September

Previous Year Previous Year Previous Year


Target Revenue Target Revenue
Revenue Revenue Revenue

$145,000.00 $160,000.00 $160,000.00 $125,000.00 $145,000.00


$145,000.00 $160,000.00 $125,000.00 $130,000.00 $120,000.00
$145,000.00 $160,000.00 $130,000.00 $150,000.00 $125,000.00
$145,000.00 $160,000.00 $150,000.00 $155,000.00 $160,000.00
$145,000.00 $160,000.00 $150,000.00 $180,000.00 $140,000.00
$725,000.00 $800,000.00 $715,000.00 $740,000.00 $690,000.00

November December October November December

Previous Year Previous Year Previous Year


Target Revenue Target Revenue
Revenue Revenue Revenue

$155,000.00 $145,000.00 $155,000.00 $125,000.00 $145,000.00


$155,000.00 $145,000.00 $140,000.00 $125,000.00 $130,000.00
$155,000.00 $145,000.00 $165,000.00 $150,000.00 $155,000.00
$155,000.00 $145,000.00 $150,000.00 $145,000.00 $125,000.00
$155,000.00 $145,000.00 $170,000.00 $155,000.00 $130,000.00
$775,000.00 $725,000.00 $780,000.00 $700,000.00 $685,000.00
October November December October November
Number of Number of
Number of Number of Number of
New Customers New Customers
Customers Customers Customers
Target Target
75 76 80 20 20
65 85 70 20 20
65 72 78 20 20
65 70 85 20 20
75 63 80 20 20
345 366 393 100 100

January February March January February


Number of Number of
Number of Number of Number of
New Customers New Customers
Customers Customers Customers
Target Target
57 58 63 25 20
74 70 74 25 20
70 55 61 25 20
66 68 63 25 20
71 62 51 25 20
338 313 312 125 100

April May June April May


Number of Number of
Number of Number of Number of
New Customers New Customers
Customers Customers Customers
Target Target
58 63 55 30 30
70 74 65 30 30
55 61 44 30 30
68 63 50 30 30
62 51 35 30 30
313 312 249 150 150

July August September July August


Number of Number of
Number of Number of Number of
New Customers New Customers
Customers Customers Customers
Target Target
55 55 60 20 25
56 45 65 20 25
56 65 50 20 25
62 52 52 20 25
65 50 70 20 25
294 267 297 100 125

October November December October November


Number of Number of
Number of Number of Number of
New Customers New Customers
Customers Customers Customers
Target Target
75 76 80 20 20
65 85 70 20 20
65 72 78 20 20
65 70 85 20 20
75 63 80 20 20
345 366 393 100 100
December October November December October
Number of Number of
Number of Number of Number of
New Customers New Customers
New Customers New Customers New Customers
Target Previous Year
20 15 22 25 21
20 25 18 24 16
20 25 17 14 15
20 19 15 21 22
20 24 15 30 23
100 108 87 114 97

March January February March January


Number of Number of
Number of Number of Number of
New Customers New Customers
New Customers New Customers New Customers
Target Previous Year
25 10 11 18 9
25 22 23 26 17
25 35 20 17 36
25 18 14 24 14
25 33 20 16 20
125 118 88 101 96

June April May June April


Number of Number of
Number of Number of Number of
New Customers New Customers
New Customers New Customers New Customers
Target Previous Year
25 12 25 11 11
25 26 18 23 17
25 31 25 20 25
25 28 15 14 17
25 25 18 20 20
125 122 101 88 90

September July August September July


Number of Number of
Number of Number of Number of
New Customers New Customers
New Customers New Customers New Customers
Target Previous Year
35 14 18 17 21
35 15 25 25 14
35 22 17 17 25
35 21 24 22 17
35 30 16 18 25
175 102 100 99 102

December October November December October


Number of Number of
Number of Number of Number of
New Customers New Customers
New Customers New Customers New Customers
Target Previous Year
20 15 22 25 21
20 25 18 24 16
20 25 17 14 15
20 19 15 21 22
20 24 15 30 23
100 108 87 114 97
Q1
November December October November December
Number of Number of
Customer Customer Customer
New Customers New Customers
Acquisition Costs Acquisition Costs Acquisition Costs
Previous Year Previous Year
17 16 $4,700.00 $7,000.00 $6,000.00
14 21 $6,000.00 $5,000.00 $8,500.00
21 20 $4,000.00 $8,000.00 $8,000.00
20 17 $9,000.00 $8,500.00 $7,000.00
24 20 $9,500.00 $9,000.00 $8,000.00
96 94 $33,200.00 $37,500.00 $37,500.00

Q1 2023
February March January February March
Number of Number of
Customer Customer Customer
New Customers New Customers
Acquisition Costs Acquisition Costs Acquisition Costs
Previous Year Previous Year
12 14 $4,200.00 $5,000.00 $5,500.00
24 22 $7,800.00 $10,000.00 $9,000.00
25 21 $13,200.00 $9,500.00 $8,300.00
25 22 $6,500.00 $9,000.00 $8,500.00
25 24 $12,100.00 $10,800.00 $10,500.00
111 103 $43,800.00 $44,300.00 $41,800.00

Q2 2023
May June April May June
Number of Number of
Customer Customer Customer
New Customers New Customers
Acquisition Costs Acquisition Costs Acquisition Costs
Previous Year Previous Year
21 14 $5,000.00 $4,500.00 $5,000.00
18 15 $9,800.00 $9,800.00 $6,500.00
21 22 $9,500.00 $10,200.00 $8,000.00
18 21 $9,000.00 $5,600.00 $7,000.00
13 20 $10,800.00 $9,500.00 $9,000.00
91 92 $44,100.00 $39,600.00 $35,500.00

Q3 2023
August September July August September
Number of Number of
Customer Customer Customer
New Customers New Customers
Acquisition Costs Acquisition Costs Acquisition Costs
Previous Year Previous Year
15 11 $8,000.00 $6,000.00 $4,000.00
22 12 $5,500.00 $8,500.00 $5,000.00
17 21 $9,000.00 $6,500.00 $6,500.00
16 23 $6,200.00 $6,300.00 $9,000.00
21 20 $9,800.00 $8,000.00 $7,500.00
91 87 $38,500.00 $35,300.00 $32,000.00

Q4 2023
November December October November December
Number of Number of
Customer Customer Customer
New Customers New Customers
Acquisition Costs Acquisition Costs Acquisition Costs
Previous Year Previous Year
17 16 $4,700.00 $7,000.00 $6,000.00
14 21 $6,000.00 $5,000.00 $8,500.00
21 20 $4,000.00 $8,000.00 $8,000.00
20 17 $9,000.00 $8,500.00 $7,000.00
24 20 $9,500.00 $9,000.00 $8,000.00
96 94 $33,200.00 $37,500.00 $37,500.00
October November December October November

Customer AC (per Customer AC (per Customer AC (per Customer AC (per Customer AC (per
customer) customer) customer) customer) Target customer) Target

$313.33 $318.18 $240.00 $350.00 $350.00


$240.00 $277.78 $354.17 $350.00 $350.00
$160.00 $470.59 $571.43 $350.00 $350.00
$473.68 $566.67 $333.33 $350.00 $350.00
$395.83 $600.00 $266.67 $350.00 $350.00
$316.57 $446.64 $353.12 $350.00 $350.00

January February March January February

Customer AC (per Customer AC (per Customer AC (per Customer AC (per Customer AC (per
customer) customer) customer) customer) Target customer) Target

$420.00 $454.55 $305.56 $350.00 $350.00


$354.55 $434.78 $346.15 $350.00 $350.00
$377.14 $475.00 $488.24 $350.00 $350.00
$361.11 $642.86 $354.17 $350.00 $350.00
$366.67 $540.00 $656.25 $350.00 $350.00
$375.89 $509.44 $430.07 $350.00 $350.00

April May June April May


Customer AC (per Customer AC (per Customer AC (per Customer AC (per Customer AC (per
customer) customer) customer) customer) Target customer) Target

$416.67 $180.00 $454.55 $400.00 $350.00


$376.92 $544.44 $282.61 $400.00 $350.00
$306.45 $408.00 $400.00 $400.00 $350.00
$321.43 $373.33 $500.00 $400.00 $350.00
$432.00 $527.78 $450.00 $400.00 $350.00
$370.69 $406.71 $417.43 $400.00 $350.00

July August September July August

Customer AC (per Customer AC (per Customer AC (per Customer AC (per Customer AC (per
customer) customer) customer) customer) Target customer) Target

$571.43 $333.33 $235.29 $350.00 $450.00


$366.67 $340.00 $200.00 $350.00 $450.00
$409.09 $382.35 $382.35 $350.00 $450.00
$295.24 $262.50 $409.09 $350.00 $450.00
$326.67 $500.00 $416.67 $350.00 $450.00
$393.82 $363.64 $328.68 $350.00 $450.00

October November December October November

Customer AC (per Customer AC (per Customer AC (per Customer AC (per Customer AC (per
customer) customer) customer) customer) Target customer) Target

$313.33 $318.18 $240.00 $350.00 $350.00


$240.00 $277.78 $354.17 $350.00 $350.00
$160.00 $470.59 $571.43 $350.00 $350.00
$473.68 $566.67 $333.33 $350.00 $350.00
$395.83 $600.00 $266.67 $350.00 $350.00
$316.57 $446.64 $353.12 $350.00 $350.00
December October November December October
Customer Aquis. Customer Aquis. Customer Aquis.
Customer AC (per Revenue per
Costs (per Costs (per Costs (per
customer) Target Customer
customer) PY customer) PY customer) PY
$300.00 $410.00 $385.00 $390.00 $1,866.67
$300.00 $408.00 $350.00 $370.00 $1,769.23
$300.00 $345.00 $405.00 $352.00 $2,538.46
$300.00 $350.00 $400.00 $388.00 $1,923.08
$300.00 $360.00 $350.00 $425.00 $2,000.00
$300.00 $374.60 $378.00 $385.00 $2,019.49

March January February March January


Customer Aquis. Customer Aquis. Customer Aquis.
Customer AC (per Revenue per
Costs (per Costs (per Costs (per
customer) Target Customer
customer) PY customer) PY customer) PY
$350.00 $400.00 $385.00 $390.00 $2,192.98
$350.00 $402.00 $290.00 $380.00 $2,432.43
$350.00 $350.00 $385.00 $352.00 $2,428.57
$350.00 $350.00 $360.00 $388.00 $2,272.73
$350.00 $385.00 $350.00 $406.00 $1,901.41
$350.00 $377.40 $354.00 $383.20 $2,245.62

June April May June April


Customer Aquis. Customer Aquis. Customer Aquis.
Customer AC (per Revenue per
Costs (per Costs (per Costs (per
customer) Target Customer
customer) PY customer) PY customer) PY
$350.00 $400.00 $385.00 $390.00 $2,068.97
$350.00 $402.00 $290.00 $380.00 $2,500.00
$350.00 $350.00 $385.00 $352.00 $3,272.73
$350.00 $350.00 $360.00 $388.00 $2,352.94
$350.00 $385.00 $350.00 $406.00 $3,306.45
$350.00 $377.40 $354.00 $383.20 $2,700.22

September July August September July


Customer Aquis. Customer Aquis. Customer Aquis.
Customer AC (per Revenue per
Costs (per Costs (per Costs (per
customer) Target Customer
customer) PY customer) PY customer) PY
$350.00 $400.00 $385.00 $390.00 $2,909.09
$350.00 $380.00 $400.00 $388.00 $3,303.57
$350.00 $365.00 $350.00 $352.00 $2,678.57
$350.00 $405.00 $370.00 $350.00 $2,500.00
$350.00 $385.00 $350.00 $410.00 $2,153.85
$350.00 $387.00 $371.00 $378.00 $2,709.02

December October November December October


Customer Aquis. Customer Aquis. Customer Aquis.
Customer AC (per Revenue per
Costs (per Costs (per Costs (per
customer) Target Customer
customer) PY customer) PY customer) PY
$300.00 $410.00 $385.00 $390.00 $1,866.67
$300.00 $408.00 $350.00 $370.00 $1,769.23
$300.00 $345.00 $405.00 $352.00 $2,538.46
$300.00 $350.00 $400.00 $388.00 $1,923.08
$300.00 $360.00 $350.00 $425.00 $2,000.00
$300.00 $374.60 $378.00 $385.00 $2,019.49
November December October November December

Revenue per Revenue per Revenue per Revenue per Revenue per
Customer Customer Customer PY Customer PY Customer PY

$1,973.68 $1,875.00 $2,500.00 $2,700.00 $2,400.00


$1,647.06 $2,428.57 $1,800.00 $2,200.00 $2,300.00
$1,944.44 $1,858.97 $2,500.00 $2,500.00 $2,600.00
$2,214.29 $1,823.53 $2,100.00 $2,400.00 $2,400.00
$2,063.49 $1,875.00 $2,100.00 $2,800.00 $3,000.00
$1,968.59 $1,972.22 $2,200.00 $2,520.00 $2,540.00

February March January February March

Revenue per Revenue per Revenue per Revenue per Revenue per
Customer Customer Customer PY Customer PY Customer PY

$2,241.38 $2,539.68 $2,200.00 $2,100.00 $2,400.00


$2,285.71 $2,500.00 $2,100.00 $2,200.00 $2,300.00
$2,454.55 $2,377.05 $2,500.00 $2,500.00 $2,300.00
$2,573.53 $2,460.32 $2,200.00 $2,600.00 $2,400.00
$3,064.52 $2,745.10 $2,100.00 $2,800.00 $2,700.00
$2,523.94 $2,524.43 $2,220.00 $2,440.00 $2,420.00

May June April May June


Revenue per Revenue per Revenue per Revenue per Revenue per
Customer Customer Customer PY Customer PY Customer PY

$2,142.86 $2,727.27 $2,100.00 $2,000.00 $2,600.00


$2,094.59 $2,923.08 $2,200.00 $2,000.00 $2,200.00
$2,377.05 $3,522.73 $3,000.00 $2,200.00 $2,100.00
$2,857.14 $3,500.00 $2,200.00 $2,450.00 $3,300.00
$3,823.53 $3,571.43 $2,900.00 $3,100.00 $3,100.00
$2,659.03 $3,248.90 $2,480.00 $2,350.00 $2,660.00

August September July August September

Revenue per Revenue per Revenue per Revenue per Revenue per
Customer Customer Customer PY Customer PY Customer PY

$2,636.36 $2,416.67 $2,800.00 $2,500.00 $2,300.00


$3,333.33 $2,846.15 $2,500.00 $3,000.00 $2,000.00
$1,923.08 $2,400.00 $2,600.00 $1,800.00 $2,200.00
$2,980.77 $2,980.77 $2,400.00 $2,800.00 $2,890.00
$3,400.00 $2,214.29 $1,900.00 $3,000.00 $2,100.00
$2,854.71 $2,571.58 $2,440.00 $2,620.00 $2,298.00

November December October November December

Revenue per Revenue per Revenue per Revenue per Revenue per
Customer Customer Customer PY Customer PY Customer PY

$1,973.68 $1,875.00 $2,500.00 $2,700.00 $2,400.00


$1,647.06 $2,428.57 $1,800.00 $2,200.00 $2,300.00
$1,944.44 $1,858.97 $2,500.00 $2,500.00 $2,600.00
$2,214.29 $1,823.53 $2,100.00 $2,400.00 $2,400.00
$2,063.49 $1,875.00 $2,100.00 $2,800.00 $3,000.00
$1,968.59 $1,972.22 $2,200.00 $2,520.00 $2,540.00
October November December

Target Revenue Target Revenue Target Revenue


per Customer per Customer per Customer

$2,450.00 $2,700.00 $2,350.00


$2,450.00 $2,700.00 $2,350.00
$2,450.00 $2,700.00 $2,350.00
$2,450.00 $2,700.00 $2,350.00
$2,450.00 $2,700.00 $2,350.00
$2,450.00 $2,700.00 $2,350.00

January February March

Target Revenue Target Revenue Target Revenue


per Customer per Customer per Customer

$2,500.00 $2,600.00 $2,400.00


$2,500.00 $2,600.00 $2,400.00
$2,500.00 $2,600.00 $2,400.00
$2,500.00 $2,600.00 $2,400.00
$2,500.00 $2,600.00 $2,400.00
$2,500.00 $2,600.00 $2,400.00

April May June


Target Revenue Target Revenue Target Revenue
per Customer per Customer per Customer

$2,700.00 $2,500.00 $2,600.00


$2,700.00 $2,500.00 $2,600.00
$2,700.00 $2,500.00 $2,600.00
$2,700.00 $2,500.00 $2,600.00
$2,700.00 $2,500.00 $2,600.00
$2,700.00 $2,500.00 $2,600.00

July August September

Target Revenue Target Revenue Target Revenue


per Customer per Customer per Customer

$2,200.00 $2,300.00 $2,500.00


$2,200.00 $2,300.00 $2,500.00
$2,200.00 $2,300.00 $2,500.00
$2,200.00 $2,300.00 $2,500.00
$2,200.00 $2,300.00 $2,500.00
$2,200.00 $2,300.00 $2,500.00

October November December

Target Revenue Target Revenue Target Revenue


per Customer per Customer per Customer

$2,450.00 $2,700.00 $2,350.00


$2,450.00 $2,700.00 $2,350.00
$2,450.00 $2,700.00 $2,350.00
$2,450.00 $2,700.00 $2,350.00
$2,450.00 $2,700.00 $2,350.00
$2,450.00 $2,700.00 $2,350.00
KPI Overview Q4 2023

Revenue Actual VS Target Q4 2023 Revenue compared to previous year New Customers Actual VS Target Q4 2023 New customers compared to previous year

$1,000,000.00 120

$2,180,000 Actual
Revenue
$800,000.00
309 Actual
New Customers
100

80
$600,000.00
60

$2,325,000 Target
Revenue
$400,000.00 300 Target
New Customers 40

$200,000.00
20

94% Target
Achievement $0.00
October November December
103% Target
Achievement 0
October November December

Current Year Previous Year Current Year Previous Year

Avg. Revenue per Customer Q4 2023 Avg.Revenue per cust. compared to prev. year Customer Acquisition Cost Q4 2023 Customer acquisition costs comp. to prev. year

$3,000.00 $500.00

$1,987 Actual Rev.


per Customer $372 Actual
CAC
$400.00

$2,000.00
$300.00

$2,500 Target Rev.


per Customer
$1,000.00
$333 Target
CAC $200.00

$100.00

79% Target
Achievement $0.00 112% Target
Achievement $0.00
October November December October November December

Current Year Previous Year Current Year Previous Year

TOTAL REVENUE PER YEAR TOTAL CUSTOMERS PER YEAR NEW CUSTOMERS PER YEAR REVENUE PER CUSTOMER

$92,55,000.00 3,799 1,228 $2,436.17


© TemplateLab.com

You might also like