Customers
Revenue gap ÷ revenue per new customer. This is the number of new customers required if the entire gap is filled through new business.
Start with the revenue target. The model works backward through demand, conversion, acquisition cost and sales capacity to show what the plan requires.
Your current team can support about 240 new customers in this planning window, while the target requires 417. At the capacity you entered, the plan needs roughly 6 additional sellers or an equivalent increase in productivity.
Revenue gap ÷ revenue per new customer. This is the number of new customers required if the entire gap is filled through new business.
The model works backward through the conversion rates you provide. Lower conversion rates increase the amount of demand the plan requires.
Current sellers × new customers each seller can close per month × planning months. This shows whether the current sales team can support the plan.