{ "modelVersion": "1.0.1", "illustrative": true, "monthly": [ { "month": 1, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 138000 }, { "month": 2, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 116000 }, { "month": 3, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 94000 }, { "month": 4, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 72000 }, { "month": 5, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 50000 }, { "month": 6, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 28000 }, { "month": 7, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 6000 }, { "month": 8, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -16000 }, { "month": 9, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -38000 }, { "month": 10, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -60000 }, { "month": 11, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -82000 }, { "month": 12, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -104000 }, { "month": 13, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -126000 }, { "month": 14, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -148000 }, { "month": 15, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -170000 }, { "month": 16, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -192000 }, { "month": 17, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -214000 }, { "month": 18, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -236000 }, { "month": 19, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -258000 }, { "month": 20, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -280000 }, { "month": 21, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -302000 }, { "month": 22, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -324000 }, { "month": 23, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -346000 }, { "month": 24, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -368000 } ], "cohorts": [ { "startMonth": 1, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 2, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 3, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 4, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 5, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 6, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 7, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 8, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 9, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 10, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 11, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 12, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 13, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 14, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 15, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 16, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 17, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 18, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 19, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 20, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 21, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 22, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 23, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 24, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 } ], "unitCurve": [ { "age": 1, "survival": 100, "price": 85, "expectedContribution": 61, "discountedContribution": 61, "cumulativeContribution": 61 }, { "age": 2, "survival": 96.5, "price": 85.425, "expectedContribution": 59.275124999999996, "discountedContribution": 58.68824257425742, "cumulativeContribution": 120.275125 }, { "age": 3, "survival": 93.1225, "price": 85.85212499999997, "expectedContribution": 57.598245103124974, "discountedContribution": 56.463332127364936, "cumulativeContribution": 177.87337010312498 }, { "age": 4, "survival": 89.86321249999999, "price": 86.28138562499997, "expectedContribution": 55.96805391213817, "discountedContribution": 54.32204172580455, "cumulativeContribution": 233.84142401526316 }, { "age": 5, "survival": 86.71800006249998, "price": 86.71279255312497, "expectedContribution": 54.3832794854144, "discountedContribution": 52.261262653998806, "cumulativeContribution": 288.22470350067755 }, { "age": 6, "survival": 83.68287006031248, "price": 87.14635651589057, "expectedContribution": 52.842683471014375, "discountedContribution": 50.27800016373446, "cumulativeContribution": 341.0673869716919 }, { "age": 7, "survival": 80.75396960820154, "price": 87.58208829847003, "expectedContribution": 51.345060260806356, "discountedContribution": 48.36936937253274, "cumulativeContribution": 392.41244723249827 }, { "age": 8, "survival": 77.92758067191448, "price": 88.01999873996238, "expectedContribution": 49.88923616424282, "discountedContribution": 46.53259130593742, "cumulativeContribution": 442.30168339674105 }, { "age": 9, "survival": 75.20011534839747, "price": 88.46009873366218, "expectedContribution": 48.47406860140486, "discountedContribution": 44.76498907885402, "cumulativeContribution": 490.7757519981459 }, { "age": 10, "survival": 72.56811131120357, "price": 88.90239922733046, "expectedContribution": 47.09844531493089, "discountedContribution": 43.06398421122707, "cumulativeContribution": 537.8741973130768 }, { "age": 11, "survival": 70.02822741531143, "price": 89.34691122346712, "expectedContribution": 45.76128360045123, "discountedContribution": 41.42709307349445, "cumulativeContribution": 583.635480913528 }, { "age": 12, "survival": 67.57723945577554, "price": 89.79364577958444, "expectedContribution": 44.461529555154534, "discountedContribution": 39.851923457403885, "cumulativeContribution": 628.0970104686826 }, { "age": 13, "survival": 65.21203607482339, "price": 90.24261400848235, "expectedContribution": 43.19815734411752, "discountedContribution": 38.3361712679193, "cumulativeContribution": 671.2951678128001 }, { "age": 14, "survival": 62.92961481220457, "price": 90.69382707852476, "expectedContribution": 41.97016848403342, "discountedContribution": 36.8776173320826, "cumulativeContribution": 713.2653362968335 }, { "age": 15, "survival": 60.7270782937774, "price": 91.14729621391737, "expectedContribution": 40.776591143980234, "discountedContribution": 35.474124320830484, "cumulativeContribution": 754.0419274408138 }, { "age": 16, "survival": 58.6016305534952, "price": 91.60303269498695, "expectedContribution": 39.61647946287482, "discountedContribution": 34.12363377989649, "cumulativeContribution": 793.6584069036886 }, { "age": 17, "survival": 56.550573484122864, "price": 92.06104785846188, "expectedContribution": 38.48891288326352, "discountedContribution": 32.824163266053716, "cumulativeContribution": 832.1473197869522 }, { "age": 18, "survival": 54.571303412178565, "price": 92.52135309775416, "expectedContribution": 37.39299550110564, "discountedContribution": 31.573803585077226, "cumulativeContribution": 869.5403152880577 }, { "age": 19, "survival": 52.66130779275231, "price": 92.98395986324292, "expectedContribution": 36.32785543121107, "discountedContribution": 30.37071612792274, "cumulativeContribution": 905.8681707192688 }, { "age": 20, "survival": 50.81816202000597, "price": 93.44887966255912, "expectedContribution": 35.29264418799827, "discountedContribution": 29.21313030173423, "cumulativeContribution": 941.1608149072671 }, { "age": 21, "survival": 49.03952634930577, "price": 93.91612406087191, "expectedContribution": 34.28653608124459, "discountedContribution": 28.099341052404167, "cumulativeContribution": 975.4473509885116 }, { "age": 22, "survival": 47.32314292708006, "price": 94.38570468117626, "expectedContribution": 33.30872762650553, "discountedContribution": 27.027706475518528, "cumulativeContribution": 1008.7560786150171 }, { "age": 23, "survival": 45.66683292463226, "price": 94.85763320458213, "expectedContribution": 32.358436969885275, "discountedContribution": 25.99664551262365, "cumulativeContribution": 1041.1145155849024 }, { "age": 24, "survival": 44.06849377227013, "price": 95.33192137060504, "expectedContribution": 31.43490332684571, "discountedContribution": 25.00463572985356, "cumulativeContribution": 1072.549418911748 } ], "horizonLtv": 971.9445184965266, "ltvCac": 4.049768827068861, "paybackMonths": 5, "minCash": -368000, "fundingGap": 368000, "endingCash": -368000, "breakEvenCustomers": 360.655737704918, "metrics": [ { "key": "ltv", "label": "Finite-horizon contribution LTV", "value": 971.9445184965266, "unit": "USD/customer", "detail": "24 months; excludes acquisition cost and fixed costs." }, { "key": "ratio", "label": "Contribution LTV / CAC", "value": 4.049768827068861, "unit": "×", "detail": "" }, { "key": "payback", "label": "CAC contribution payback", "value": 5, "unit": "months", "detail": "First cumulative expected contribution recovery, checked with exact canonical decimal inputs." }, { "key": "cash", "label": "Additional opening cash for trough", "value": 368000, "unit": "USD", "detail": "Keeps modelled cash at or above zero." } ], "tables": [ { "title": "Monthly operating and cash reconciliation", "columns": [ { "key": "month", "label": "Month", "unit": "" }, { "key": "customers", "label": "Active customers", "unit": "" }, { "key": "revenue", "label": "Revenue", "unit": "USD" }, { "key": "variableCosts", "label": "Variable costs", "unit": "USD" }, { "key": "contribution", "label": "Contribution", "unit": "USD" }, { "key": "acquisitionSpend", "label": "Acquisition spend", "unit": "USD" }, { "key": "fixedCosts", "label": "Fixed costs", "unit": "USD" }, { "key": "operatingProfit", "label": "Operating profit", "unit": "USD" }, { "key": "workingCapital", "label": "Working capital", "unit": "USD" }, { "key": "workingCapitalChange", "label": "Working-capital change", "unit": "USD" }, { "key": "cashFlow", "label": "Cash flow", "unit": "USD" }, { "key": "cash", "label": "Closing cash", "unit": "USD" } ], "rows": [ { "month": 1, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 138000 }, { "month": 2, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 116000 }, { "month": 3, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 94000 }, { "month": 4, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 72000 }, { "month": 5, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 50000 }, { "month": 6, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 28000 }, { "month": 7, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": 6000 }, { "month": 8, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -16000 }, { "month": 9, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -38000 }, { "month": 10, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -60000 }, { "month": 11, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -82000 }, { "month": 12, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -104000 }, { "month": 13, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -126000 }, { "month": 14, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -148000 }, { "month": 15, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -170000 }, { "month": 16, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -192000 }, { "month": 17, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -214000 }, { "month": 18, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -236000 }, { "month": 19, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -258000 }, { "month": 20, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -280000 }, { "month": 21, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -302000 }, { "month": 22, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -324000 }, { "month": 23, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -346000 }, { "month": 24, "newCustomers": 0, "customers": 0, "revenue": 0, "variableCosts": 0, "contribution": 0, "acquisitionSpend": 0, "fixedCosts": 22000, "operatingProfit": -22000, "workingCapital": 0, "workingCapitalChange": 0, "cashFlow": -22000, "cash": -368000 } ] }, { "title": "One-customer contribution and retention curve", "columns": [ { "key": "age", "label": "Customer age", "unit": "months" }, { "key": "survival", "label": "Retention probability", "unit": "%" }, { "key": "price", "label": "Retained customer price", "unit": "USD/month" }, { "key": "expectedContribution", "label": "Expected contribution", "unit": "USD/month" }, { "key": "discountedContribution", "label": "Discounted contribution", "unit": "USD" }, { "key": "cumulativeContribution", "label": "Undiscounted cumulative", "unit": "USD" } ], "rows": [ { "age": 1, "survival": 100, "price": 85, "expectedContribution": 61, "discountedContribution": 61, "cumulativeContribution": 61 }, { "age": 2, "survival": 96.5, "price": 85.425, "expectedContribution": 59.275124999999996, "discountedContribution": 58.68824257425742, "cumulativeContribution": 120.275125 }, { "age": 3, "survival": 93.1225, "price": 85.85212499999997, "expectedContribution": 57.598245103124974, "discountedContribution": 56.463332127364936, "cumulativeContribution": 177.87337010312498 }, { "age": 4, "survival": 89.86321249999999, "price": 86.28138562499997, "expectedContribution": 55.96805391213817, "discountedContribution": 54.32204172580455, "cumulativeContribution": 233.84142401526316 }, { "age": 5, "survival": 86.71800006249998, "price": 86.71279255312497, "expectedContribution": 54.3832794854144, "discountedContribution": 52.261262653998806, "cumulativeContribution": 288.22470350067755 }, { "age": 6, "survival": 83.68287006031248, "price": 87.14635651589057, "expectedContribution": 52.842683471014375, "discountedContribution": 50.27800016373446, "cumulativeContribution": 341.0673869716919 }, { "age": 7, "survival": 80.75396960820154, "price": 87.58208829847003, "expectedContribution": 51.345060260806356, "discountedContribution": 48.36936937253274, "cumulativeContribution": 392.41244723249827 }, { "age": 8, "survival": 77.92758067191448, "price": 88.01999873996238, "expectedContribution": 49.88923616424282, "discountedContribution": 46.53259130593742, "cumulativeContribution": 442.30168339674105 }, { "age": 9, "survival": 75.20011534839747, "price": 88.46009873366218, "expectedContribution": 48.47406860140486, "discountedContribution": 44.76498907885402, "cumulativeContribution": 490.7757519981459 }, { "age": 10, "survival": 72.56811131120357, "price": 88.90239922733046, "expectedContribution": 47.09844531493089, "discountedContribution": 43.06398421122707, "cumulativeContribution": 537.8741973130768 }, { "age": 11, "survival": 70.02822741531143, "price": 89.34691122346712, "expectedContribution": 45.76128360045123, "discountedContribution": 41.42709307349445, "cumulativeContribution": 583.635480913528 }, { "age": 12, "survival": 67.57723945577554, "price": 89.79364577958444, "expectedContribution": 44.461529555154534, "discountedContribution": 39.851923457403885, "cumulativeContribution": 628.0970104686826 }, { "age": 13, "survival": 65.21203607482339, "price": 90.24261400848235, "expectedContribution": 43.19815734411752, "discountedContribution": 38.3361712679193, "cumulativeContribution": 671.2951678128001 }, { "age": 14, "survival": 62.92961481220457, "price": 90.69382707852476, "expectedContribution": 41.97016848403342, "discountedContribution": 36.8776173320826, "cumulativeContribution": 713.2653362968335 }, { "age": 15, "survival": 60.7270782937774, "price": 91.14729621391737, "expectedContribution": 40.776591143980234, "discountedContribution": 35.474124320830484, "cumulativeContribution": 754.0419274408138 }, { "age": 16, "survival": 58.6016305534952, "price": 91.60303269498695, "expectedContribution": 39.61647946287482, "discountedContribution": 34.12363377989649, "cumulativeContribution": 793.6584069036886 }, { "age": 17, "survival": 56.550573484122864, "price": 92.06104785846188, "expectedContribution": 38.48891288326352, "discountedContribution": 32.824163266053716, "cumulativeContribution": 832.1473197869522 }, { "age": 18, "survival": 54.571303412178565, "price": 92.52135309775416, "expectedContribution": 37.39299550110564, "discountedContribution": 31.573803585077226, "cumulativeContribution": 869.5403152880577 }, { "age": 19, "survival": 52.66130779275231, "price": 92.98395986324292, "expectedContribution": 36.32785543121107, "discountedContribution": 30.37071612792274, "cumulativeContribution": 905.8681707192688 }, { "age": 20, "survival": 50.81816202000597, "price": 93.44887966255912, "expectedContribution": 35.29264418799827, "discountedContribution": 29.21313030173423, "cumulativeContribution": 941.1608149072671 }, { "age": 21, "survival": 49.03952634930577, "price": 93.91612406087191, "expectedContribution": 34.28653608124459, "discountedContribution": 28.099341052404167, "cumulativeContribution": 975.4473509885116 }, { "age": 22, "survival": 47.32314292708006, "price": 94.38570468117626, "expectedContribution": 33.30872762650553, "discountedContribution": 27.027706475518528, "cumulativeContribution": 1008.7560786150171 }, { "age": 23, "survival": 45.66683292463226, "price": 94.85763320458213, "expectedContribution": 32.358436969885275, "discountedContribution": 25.99664551262365, "cumulativeContribution": 1041.1145155849024 }, { "age": 24, "survival": 44.06849377227013, "price": 95.33192137060504, "expectedContribution": 31.43490332684571, "discountedContribution": 25.00463572985356, "cumulativeContribution": 1072.549418911748 } ] }, { "title": "Acquisition cohort contribution ledger", "columns": [ { "key": "startMonth", "label": "Acquisition month", "unit": "" }, { "key": "acquired", "label": "Expected customers acquired", "unit": "" }, { "key": "totalRevenue", "label": "Revenue through horizon", "unit": "USD" }, { "key": "totalContribution", "label": "Contribution through horizon", "unit": "USD" } ], "rows": [ { "startMonth": 1, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 2, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 3, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 4, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 5, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 6, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 7, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 8, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 9, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 10, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 11, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 12, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 13, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 14, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 15, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 16, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 17, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 18, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 19, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 20, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 21, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 22, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 23, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 }, { "startMonth": 24, "acquired": 0, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "totalRevenue": 0, "totalContribution": 0 } ] } ], "warnings": [ "Illustrative cash falls below zero. An additional 368,000 USD opening cash would cover the modelled cash trough, before any unmodelled financing or contingencies.", "Price expansion compounds for surviving customers. It is a supplied assumption, not a forecast, and may dominate longer-horizon economics.", "Payables exceed inventory days, creating a negative inventory/payable working-capital component. Review whether the operating terms support this cash benefit." ], "summary": "Expected new customers are 0 per month. The 24-month contribution LTV is 971.94 USD/customer, or 4.05× CAC. CAC contribution payback occurs in month 5. Closing cash is -368,000 USD; the lowest cash balance, including opening cash, is -368,000 USD.", "methods": [ "Expected new customers each month = acquisition spend / CAC. Acquisition occurs at the beginning of the month, with first revenue in that month.", "For cohort age a: active customers = cohort size × (1 − churn)^a; price = initial price × (1 + expansion)^a.", "Contribution = revenue − active customers × variable cost. Monthly operating profit subtracts acquisition spend and fixed costs.", "Working capital = revenue × receivable days / 30 + variable cost total × (inventory days − payable days) / 30. Cash flow = operating profit − change in working capital.", "Finite-horizon contribution LTV discounts one customer’s expected contributions at ages 0 to horizon − 1. CAC payback uses undiscounted cohort contribution. Its first recovery crossing is evaluated from exact canonical JSON-number decimals, without a numerical tolerance." ], "limitations": [ "Expected fractional customers and constant acquisition, churn, expansion and cost assumptions. Months have 30 days for working capital.", "Finite-horizon LTV is not infinite lifetime value. No taxes, capex, financing, terminal value, seasonality or saturation.", "Customers surviving at horizon generate no terminal value; working capital is not released at horizon.", "Numerical input precision: use zero or absolute values of at least 0.000000001. Smaller nonzero inputs are rejected explicitly." ] }