Mo= Size of your current state marketing universe (Opt-in today)
Prr = Percent Response Rate
Pcr = Percent Conversion Rate
C = Number of Conversions
Cx = % Sales Distribution for a conversion category
Vx = Value for a conversion category
Bv = Base line value of the customer data asset