# of Zip codes Within Radius
# of People Per Within Each Zip Code
% Male/Female Breakdown
= Minimal Conversion Goal Per Campaign
Per Month / Per Annum
 
 | Selected Radius | |
|---|---|
| Available Zip Codes | |
| 85012 | 6,390 | 
| 85013 | 19,314 | 
| 85014 | 24,782 | 
| 85016 | 33,896 | 
| 85018 | 36,065 | 
Total 120,447 @ 3% = 3,614
Avg. Ticket = $35,00
Estimated Sales $126,490
| Our Recommendations Minimum  Conversion Goal @ 3% = 3,614 | |||||||
|---|---|---|---|---|---|---|---|
| EST: ROI= | 49.5 | ||||||
| # | M% F% | Conv. Goal | 19% Opens | Conv. Est. | Lvs. | Cost | |
| Membership | 10k | 48/52 | 300 | 3,314 | $300.00 | ||
| Email Blast | 2750 | 60/40 | 82.50 | 522 | 15.66 | 3,231.5 | inc. | 
| Membership | 83 | 25/75 | 2 | 3,219.5 | inc. | ||
| Membership (22x5k) | 110k | 54/46 | 3,300 | 0 | $2,200,00 | ||
| Membership | |||||||
| Membership | |||||||
| Membership | |||||||
| Total | $2,500,00 | ||||||