Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

COST PER CLICK BUDGET FOR 200 PRODUCT

RANGE PRICE 50.000 S/D 150.000


AVERAGE PRICE 125,000

BASED ON DATA 2022


TARGET /CUSTOMER BUYING SKINCARE 10,000
AVG CUST PURCHASING POWER 200000 9,300
AVG CUST PURCHASING POWER 500000 100
AVG CUST PURCHASING EVERY DAY 600
AVG CUST BUYING ON ECOMMERCE 5,700

BASED ON DATA 2022 FOR PRODUCT


FACE MOIST 19% 1,900
SUNBLOCK CREAM 22% 2,200
FACE SERUM 21% 2,100
EYE CREAM 26% 2,600
PEEL OFF MASK 12% 1,200
TOTAL 100% 10,000

MINIMUM COST CPC ECOMMERCE PRICE AVG PRODUCT


ADS 200-1000 70,000 200
PRODUCT SERUPA 150-500 40,000 200
TOTAL 110,000

CONVERSION 10%
IMPRESSION 402
CTR 8%
VISIT 32.16
VISIT TO LEADS 70%
LEADS 22.512
LEADS TO CUSTOMER 30%
CUSTOMER 6.7536
COST
TOTAL COST 110,000
CPM 273,632
CPC 3,420
COST PER LEAD 4,886
COST PER CUSTOMER 16,288
MARGIN
COGS (ESTIMATE KARENA NGGAK TAU ) 100,000
REVENUE 125,000
GROSS PROFIT 25,000
MARGIN 20 PERCENT
REVENUE
REVENUE 125,000
ROI 12 PERCENT
REVENUE PER CLICK
REVENUE PER LEAD
REVENUE PER CUSTOMER
ORDERS PER CUSTOMER *EST 2
CUSTOMER LTV
TOTAL REVENUE 250,000
BUDGET ADS IMPRESSION
PRODUCT USING ADS AVG PRICE SELLING TARGET PENJUALAN
5% 10% 5%
100 125,000 150,000,000 7,500,000 15,000,000 107.1428571
100 125,000 75,000,000 3,750,000 7,500,000 93.75
200 225,000,000 11,250,000 22,500,000 200.8928571
IMPRESSION CTR 2% TOTAL COST
10% 5% 10% 5% 10%
214.2857 2.142857 4.285714 7,500,000 15,000,000
187.5 1.875 3.75 3,750,000 7,500,000
402 4 8 11,250,000 22,500,000

You might also like