{ "modelVersion": "1.0.1", "illustrative": true, "monthly": [ { "month": 1, "newCustomers": 75, "customers": 75, "revenue": 6375, "variableCosts": 1800, "contribution": 4575, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -35425, "workingCapital": 5595, "workingCapitalChange": 5595, "cashFlow": -41020, "cash": 118980 }, { "month": 2, "newCustomers": 75, "customers": 148.5, "revenue": 12653.7375, "variableCosts": 3564, "contribution": 9089.7375, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -30910.2625, "workingCapital": 11109.3375, "workingCapitalChange": 5514.3375, "cashFlow": -36424.6, "cash": 82555.4 }, { "month": 3, "newCustomers": 75, "customers": 220.53, "revenue": 18837.66606375, "variableCosts": 5292.72, "contribution": 13544.946063749998, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -26455.053936250002, "workingCapital": 16544.15406375, "workingCapitalChange": 5434.816563750001, "cashFlow": -31889.870500000005, "cash": 50665.52949999999 }, { "month": 4, "newCustomers": 75, "customers": 291.1194, "revenue": 24928.21730618737, "variableCosts": 6986.865599999999, "contribution": 17941.35170618737, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -22058.64829381263, "workingCapital": 21900.57554618737, "workingCapitalChange": 5356.42148243737, "cashFlow": -27415.06977625, "cash": 23250.45972374999 }, { "month": 5, "newCustomers": 75, "customers": 360.297012, "revenue": 30926.80122486394, "variableCosts": 8647.128288, "contribution": 22279.67293686394, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -17720.32706313606, "workingCapital": 27179.71230006394, "workingCapitalChange": 5279.13675387657, "cashFlow": -22999.46381701263, "cash": 250.9959067373602 }, { "month": 6, "newCustomers": 75, "customers": 428.09107176, "revenue": 36834.806526368484, "variableCosts": 10274.18572224, "contribution": 26560.620804128484, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -13439.379195871516, "workingCapital": 32382.659380064484, "workingCapitalChange": 5202.947080000544, "cashFlow": -18642.32627587206, "cash": -18391.3303691347 }, { "month": 7, "newCustomers": 75, "customers": 494.52925032480005, "revenue": 42653.60094782033, "variableCosts": 11868.7020077952, "contribution": 30784.898940025127, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -9215.101059974873, "workingCapital": 37510.496744442404, "workingCapitalChange": 5127.83736437792, "cashFlow": -14342.938424352793, "cash": -32734.268793487492 }, { "month": 8, "newCustomers": 75, "customers": 559.638665318304, "revenue": 48384.53157350823, "variableCosts": 13431.327967639296, "contribution": 34953.20360586894, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -5046.796394131059, "workingCapital": 42564.289454197875, "workingCapitalChange": 5053.792709755471, "cashFlow": -10100.58910388653, "cash": -42834.85789737402 }, { "month": 9, "newCustomers": 75, "customers": 623.4458920119379, "revenue": 54028.92514674825, "variableCosts": 14962.70140828651, "contribution": 39066.22373846175, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -933.7762615382526, "workingCapital": 47545.08786982409, "workingCapitalChange": 4980.798415626217, "cashFlow": -5914.57467716447, "cash": -48749.43257453849 }, { "month": 10, "newCustomers": 75, "customers": 685.9769741716991, "revenue": 59588.08837703235, "variableCosts": 16463.44738012078, "contribution": 43124.64099691157, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 3124.6409969115703, "workingCapital": 52453.92784564668, "workingCapitalChange": 4908.839975822586, "cashFlow": -1784.1989789110157, "cash": -50533.63155344951 }, { "month": 11, "newCustomers": 75, "customers": 747.2574346882651, "revenue": 65063.308242539155, "variableCosts": 17934.17843251836, "contribution": 47129.12981002079, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 7129.129810020793, "workingCapital": 57291.8309217812, "workingCapitalChange": 4837.90307613452, "cashFlow": 2291.226733886273, "cash": -48242.404819563235 }, { "month": 12, "newCustomers": 75, "customers": 807.3122859944997, "revenue": 70455.8522880768, "variableCosts": 19375.494863867993, "contribution": 51080.35742420881, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 11080.357424208807, "workingCapital": 62059.804513734, "workingCapitalChange": 4767.973591952803, "cashFlow": 6312.383832256004, "cash": -41930.02098730723 }, { "month": 13, "newCustomers": 75, "customers": 866.1660402746097, "revenue": 75766.96891852682, "variableCosts": 20787.984966590633, "contribution": 54978.983951936185, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 14978.983951936185, "workingCapital": 66758.84209967087, "workingCapitalChange": 4699.037585936872, "cashFlow": 10279.946365999313, "cash": -31650.07462130792 }, { "month": 14, "newCustomers": 75, "customers": 923.8427194691176, "revenue": 80997.88768785706, "variableCosts": 22172.225267258822, "contribution": 58825.66242059824, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 18825.662420598237, "workingCapital": 71389.92340537824, "workingCapitalChange": 4631.081305707368, "cashFlow": 14194.581114890869, "cash": -17455.49350641705 }, { "month": 15, "newCustomers": 75, "customers": 980.3658650797352, "revenue": 86149.81958377041, "variableCosts": 23528.780761913644, "contribution": 62621.03882185677, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 22621.038821856768, "workingCapital": 75954.01458694116, "workingCapitalChange": 4564.091181562922, "cashFlow": 18056.947640293845, "cash": 601.4541338767958 }, { "month": 16, "newCustomers": 75, "customers": 1035.7585477781404, "revenue": 91223.95730805548, "variableCosts": 24858.20514667537, "contribution": 66365.75216138011, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 26365.752161380107, "workingCapital": 80452.06841116284, "workingCapitalChange": 4498.053824221672, "cashFlow": 21867.698337158436, "cash": 22469.15247103523 }, { "month": 17, "newCustomers": 75, "customers": 1090.0433768225776, "revenue": 96221.47555270384, "variableCosts": 26161.04104374186, "contribution": 70060.43450896197, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 30060.434508961975, "workingCapital": 84885.02443374904, "workingCapitalChange": 4432.956022586208, "cashFlow": 25627.478486375767, "cash": 48096.630957411 }, { "month": 18, "newCustomers": 75, "customers": 1143.2425092861258, "revenue": 101143.531271858, "variableCosts": 27437.82022286702, "contribution": 73705.71104899098, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 33705.71104899098, "workingCapital": 89253.80917528228, "workingCapitalChange": 4368.784741533236, "cashFlow": 29336.926307457747, "cash": 77433.55726486875 }, { "month": 19, "newCustomers": 75, "customers": 1195.3776591004032, "revenue": 105991.26394965293, "variableCosts": 28689.063818409675, "contribution": 77302.20013124325, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 37302.200131243255, "workingCapital": 93559.33629500873, "workingCapitalChange": 4305.527119726452, "cashFlow": 32996.6730115168, "cash": 110430.23027638556 }, { "month": 20, "newCustomers": 75, "customers": 1246.4701059183953, "revenue": 110765.79586401315, "variableCosts": 29915.28254204149, "contribution": 80850.51332197167, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 40850.513321971666, "workingCapital": 97802.50676246184, "workingCapitalChange": 4243.1704674531065, "cashFlow": 36607.34285451856, "cash": 147037.57313090411 }, { "month": 21, "newCustomers": 75, "customers": 1296.5407038000274, "revenue": 115468.23234646655, "variableCosts": 31116.976891200655, "contribution": 84351.2554552659, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 44351.2554552659, "workingCapital": 101984.20902694626, "workingCapitalChange": 4181.7022644844255, "cashFlow": 40169.55319078147, "cash": 187207.1263216856 }, { "month": 22, "newCustomers": 75, "customers": 1345.609889724027, "revenue": 120099.66203803489, "variableCosts": 32294.637353376645, "contribution": 87805.02468465824, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 47805.024684658245, "workingCapital": 106105.319184905, "workingCapitalChange": 4121.110157958741, "cashFlow": 43683.914526699504, "cash": 230891.04084838508 }, { "month": 23, "newCustomers": 75, "customers": 1393.6976919295464, "revenue": 124661.15714126054, "variableCosts": 33448.74460630911, "contribution": 91212.41253495144, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 51212.412534951436, "workingCapital": 110166.70114519326, "workingCapitalChange": 4061.3819602882577, "cashFlow": 47151.03057466318, "cash": 278042.07142304827 }, { "month": 24, "newCustomers": 75, "customers": 1440.8237380909554, "revenue": 129153.77366842749, "variableCosts": 34579.76971418293, "contribution": 94574.00395424456, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 54574.00395424456, "workingCapital": 114169.20679228155, "workingCapitalChange": 4002.5056470882846, "cashFlow": 50571.498307156275, "cash": 328613.56973020453 } ], "cohorts": [ { "startMonth": 1, "acquired": 75, "customers": [ 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455, 51.092446817991906, 50.07059788163207, 49.06918592399942, 48.08780220551943, 47.12604616140905 ], "revenue": [ 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931, 4774.531914360227, 4702.436482453388, 4631.429691568341, 4561.495103225658, 4492.6165271669515 ], "contribution": [ 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272, 3548.3131907284214, 3500.7421332942176, 3453.7692293923546, 3407.387850293191, 3361.591419293134 ], "totalRevenue": 129153.77366842749, "totalContribution": 94574.00395424456 }, { "startMonth": 2, "acquired": 75, "customers": [ 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455, 51.092446817991906, 50.07059788163207, 49.06918592399942, 48.08780220551943 ], "revenue": [ 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931, 4774.531914360227, 4702.436482453388, 4631.429691568341, 4561.495103225658 ], "contribution": [ 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272, 3548.3131907284214, 3500.7421332942176, 3453.7692293923546, 3407.387850293191 ], "totalRevenue": 124661.15714126054, "totalContribution": 91212.41253495142 }, { "startMonth": 3, "acquired": 75, "customers": [ 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455, 51.092446817991906, 50.07059788163207, 49.06918592399942 ], "revenue": [ 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931, 4774.531914360227, 4702.436482453388, 4631.429691568341 ], "contribution": [ 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272, 3548.3131907284214, 3500.7421332942176, 3453.7692293923546 ], "totalRevenue": 120099.66203803488, "totalContribution": 87805.02468465823 }, { "startMonth": 4, "acquired": 75, "customers": [ 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455, 51.092446817991906, 50.07059788163207 ], "revenue": [ 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931, 4774.531914360227, 4702.436482453388 ], "contribution": [ 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272, 3548.3131907284214, 3500.7421332942176 ], "totalRevenue": 115468.23234646654, "totalContribution": 84351.25545526587 }, { "startMonth": 5, "acquired": 75, "customers": [ 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455, 51.092446817991906 ], "revenue": [ 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931, 4774.531914360227 ], "contribution": [ 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272, 3548.3131907284214 ], "totalRevenue": 110765.79586401315, "totalContribution": 80850.51332197165 }, { "startMonth": 6, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455 ], "revenue": [ 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931 ], "contribution": [ 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272 ], "totalRevenue": 105991.26394965293, "totalContribution": 77302.20013124323 }, { "startMonth": 7, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842 ], "revenue": [ 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159 ], "contribution": [ 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977 ], "totalRevenue": 101143.531271858, "totalContribution": 73705.71104899095 }, { "startMonth": 8, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859 ], "totalRevenue": 96221.47555270384, "totalContribution": 70060.43450896196 }, { "startMonth": 9, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333 ], "totalRevenue": 91223.95730805548, "totalContribution": 66365.75216138011 }, { "startMonth": 10, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525 ], "totalRevenue": 86149.81958377043, "totalContribution": 62621.038821856775 }, { "startMonth": 11, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049 ], "totalRevenue": 80997.88768785707, "totalContribution": 58825.66242059825 }, { "startMonth": 12, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392 ], "totalRevenue": 75766.96891852684, "totalContribution": 54978.9839519362 }, { "startMonth": 13, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019 ], "totalRevenue": 70455.8522880768, "totalContribution": 51080.35742420881 }, { "startMonth": 14, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202 ], "totalRevenue": 65063.30824253915, "totalContribution": 47129.129810020786 }, { "startMonth": 15, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825 ], "totalRevenue": 59588.08837703234, "totalContribution": 43124.64099691156 }, { "startMonth": 16, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807 ], "totalRevenue": 54028.925146748246, "totalContribution": 39066.22373846174 }, { "startMonth": 17, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125 ], "totalRevenue": 48384.531573508226, "totalContribution": 34953.203605868934 }, { "startMonth": 18, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632 ], "totalRevenue": 42653.60094782032, "totalContribution": 30784.898940025123 }, { "startMonth": 19, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551 ], "totalRevenue": 36834.806526368484, "totalContribution": 26560.62080412849 }, { "startMonth": 20, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568 ], "totalRevenue": 30926.801224863935, "totalContribution": 22279.67293686394 }, { "startMonth": 21, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373 ], "totalRevenue": 24928.21730618737, "totalContribution": 17941.35170618737 }, { "startMonth": 22, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998 ], "totalRevenue": 18837.666063749995, "totalContribution": 13544.946063749998 }, { "startMonth": 23, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375 ], "totalRevenue": 12653.7375, "totalContribution": 9089.7375 }, { "startMonth": 24, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575 ], "totalRevenue": 6375, "totalContribution": 4575 } ], "unitCurve": [ { "age": 1, "survival": 100, "price": 85, "expectedContribution": 61, "discountedContribution": 61, "cumulativeContribution": 61 }, { "age": 2, "survival": 98, "price": 85.425, "expectedContribution": 60.19649999999999, "discountedContribution": 59.60049504950494, "cumulativeContribution": 121.19649999999999 }, { "age": 3, "survival": 96.03999999999999, "price": 85.85212499999997, "expectedContribution": 59.40278084999997, "discountedContribution": 58.232311391040064, "cumulativeContribution": 180.59928084999996 }, { "age": 4, "survival": 94.11919999999999, "price": 86.28138562499997, "expectedContribution": 58.61874189916497, "discountedContribution": 56.89477337124293, "cumulativeContribution": 239.21802274916493 }, { "age": 5, "survival": 92.23681599999999, "price": 86.71279255312497, "expectedContribution": 57.84428307568757, "discountedContribution": 55.58721907643578, "cumulativeContribution": 297.0623058248525 }, { "age": 6, "survival": 90.39207968, "price": 87.14635651589057, "expectedContribution": 57.07930489686068, "discountedContribution": 54.3090000818068, "cumulativeContribution": 354.14161072171316 }, { "age": 7, "survival": 88.58423808639999, "price": 87.58208829847003, "expectedContribution": 56.323708478621754, "discountedContribution": 53.05948120413258, "cumulativeContribution": 410.46531920033493 }, { "age": 8, "survival": 86.812553324672, "price": 88.01999873996238, "expectedContribution": 55.57739554458418, "discountedContribution": 51.838040258033566, "cumulativeContribution": 466.0427147449191 }, { "age": 9, "survival": 85.07630225817854, "price": 88.46009873366218, "expectedContribution": 54.84026843457076, "discountedContribution": 50.64406781575243, "cumulativeContribution": 520.8829831794899 }, { "age": 10, "survival": 83.37477621301498, "price": 88.90239922733046, "expectedContribution": 54.112230112664335, "discountedContribution": 49.47696697044324, "cumulativeContribution": 574.9952132921542 }, { "age": 11, "survival": 81.70728068875466, "price": 89.34691122346712, "expectedContribution": 53.3931841747896, "discountedContribution": 48.336153102956864, "cumulativeContribution": 628.3883974669437 }, { "age": 12, "survival": 80.07313507497959, "price": 89.79364577958444, "expectedContribution": 52.683034855840255, "discountedContribution": 47.221053652106846, "cumulativeContribution": 681.071432322784 }, { "age": 13, "survival": 78.47167237347999, "price": 90.24261400848235, "expectedContribution": 51.98168703636522, "discountedContribution": 46.131107888398, "cumulativeContribution": 733.0531193591492 }, { "age": 14, "survival": 76.90223892601038, "price": 90.69382707852476, "expectedContribution": 51.28904624882732, "discountedContribution": 45.065766691198455, "cumulativeContribution": 784.3421656079764 }, { "age": 15, "survival": 75.36419414749017, "price": 91.14729621391737, "expectedContribution": 50.60501868344701, "discountedContribution": 44.02449232933405, "cumulativeContribution": 834.9471842914235 }, { "age": 16, "survival": 73.85691026454037, "price": 91.60303269498695, "expectedContribution": 49.9295111936444, "discountedContribution": 43.00675824508327, "cumulativeContribution": 884.8766954850679 }, { "age": 17, "survival": 72.37977205924956, "price": 92.06104785846188, "expectedContribution": 49.26243130109146, "discountedContribution": 42.01204884154873, "cumulativeContribution": 934.1391267861594 }, { "age": 18, "survival": 70.93217661806457, "price": 92.52135309775416, "expectedContribution": 48.60368720038664, "discountedContribution": 41.03985927338088, "cumulativeContribution": 982.742813986546 }, { "age": 19, "survival": 69.51353308570327, "price": 92.98395986324292, "expectedContribution": 47.95318776336363, "discountedContribution": 40.08969524082759, "cumulativeContribution": 1030.6960017499096 }, { "age": 20, "survival": 68.1232624239892, "price": 93.44887966255912, "expectedContribution": 47.31084254304562, "discountedContribution": 39.16107278708302, "cumulativeContribution": 1078.006844292955 }, { "age": 21, "survival": 66.76079717550942, "price": 93.91612406087191, "expectedContribution": 46.67656177725624, "discountedContribution": 38.25351809890751, "cumulativeContribution": 1124.6834060702113 }, { "age": 22, "survival": 65.42558123199923, "price": 94.38570468117626, "expectedContribution": 46.05025639189806, "discountedContribution": 37.36656731048985, "cumulativeContribution": 1170.7336624621094 }, { "age": 23, "survival": 64.11706960735924, "price": 94.85763320458213, "expectedContribution": 45.43183800390922, "discountedContribution": 36.4997663105221, "cumulativeContribution": 1216.1655004660186 }, { "age": 24, "survival": 62.83472821521207, "price": 95.33192137060504, "expectedContribution": 44.821218923908454, "discountedContribution": 35.652670552456534, "cumulativeContribution": 1260.986719389927 } ], "horizonLtv": 1134.5028855426863, "ltvCac": 4.727095356427859, "paybackMonths": 5, "minCash": -50533.63155344951, "fundingGap": 50533.63155344951, "endingCash": 328613.56973020453, "breakEvenCustomers": 655.7377049180328, "metrics": [ { "key": "ltv", "label": "Finite-horizon contribution LTV", "value": 1134.5028855426863, "unit": "USD/customer", "detail": "24 months; excludes acquisition cost and fixed costs." }, { "key": "ratio", "label": "Contribution LTV / CAC", "value": 4.727095356427859, "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": 50533.63155344951, "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": 75, "customers": 75, "revenue": 6375, "variableCosts": 1800, "contribution": 4575, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -35425, "workingCapital": 5595, "workingCapitalChange": 5595, "cashFlow": -41020, "cash": 118980 }, { "month": 2, "newCustomers": 75, "customers": 148.5, "revenue": 12653.7375, "variableCosts": 3564, "contribution": 9089.7375, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -30910.2625, "workingCapital": 11109.3375, "workingCapitalChange": 5514.3375, "cashFlow": -36424.6, "cash": 82555.4 }, { "month": 3, "newCustomers": 75, "customers": 220.53, "revenue": 18837.66606375, "variableCosts": 5292.72, "contribution": 13544.946063749998, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -26455.053936250002, "workingCapital": 16544.15406375, "workingCapitalChange": 5434.816563750001, "cashFlow": -31889.870500000005, "cash": 50665.52949999999 }, { "month": 4, "newCustomers": 75, "customers": 291.1194, "revenue": 24928.21730618737, "variableCosts": 6986.865599999999, "contribution": 17941.35170618737, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -22058.64829381263, "workingCapital": 21900.57554618737, "workingCapitalChange": 5356.42148243737, "cashFlow": -27415.06977625, "cash": 23250.45972374999 }, { "month": 5, "newCustomers": 75, "customers": 360.297012, "revenue": 30926.80122486394, "variableCosts": 8647.128288, "contribution": 22279.67293686394, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -17720.32706313606, "workingCapital": 27179.71230006394, "workingCapitalChange": 5279.13675387657, "cashFlow": -22999.46381701263, "cash": 250.9959067373602 }, { "month": 6, "newCustomers": 75, "customers": 428.09107176, "revenue": 36834.806526368484, "variableCosts": 10274.18572224, "contribution": 26560.620804128484, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -13439.379195871516, "workingCapital": 32382.659380064484, "workingCapitalChange": 5202.947080000544, "cashFlow": -18642.32627587206, "cash": -18391.3303691347 }, { "month": 7, "newCustomers": 75, "customers": 494.52925032480005, "revenue": 42653.60094782033, "variableCosts": 11868.7020077952, "contribution": 30784.898940025127, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -9215.101059974873, "workingCapital": 37510.496744442404, "workingCapitalChange": 5127.83736437792, "cashFlow": -14342.938424352793, "cash": -32734.268793487492 }, { "month": 8, "newCustomers": 75, "customers": 559.638665318304, "revenue": 48384.53157350823, "variableCosts": 13431.327967639296, "contribution": 34953.20360586894, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -5046.796394131059, "workingCapital": 42564.289454197875, "workingCapitalChange": 5053.792709755471, "cashFlow": -10100.58910388653, "cash": -42834.85789737402 }, { "month": 9, "newCustomers": 75, "customers": 623.4458920119379, "revenue": 54028.92514674825, "variableCosts": 14962.70140828651, "contribution": 39066.22373846175, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": -933.7762615382526, "workingCapital": 47545.08786982409, "workingCapitalChange": 4980.798415626217, "cashFlow": -5914.57467716447, "cash": -48749.43257453849 }, { "month": 10, "newCustomers": 75, "customers": 685.9769741716991, "revenue": 59588.08837703235, "variableCosts": 16463.44738012078, "contribution": 43124.64099691157, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 3124.6409969115703, "workingCapital": 52453.92784564668, "workingCapitalChange": 4908.839975822586, "cashFlow": -1784.1989789110157, "cash": -50533.63155344951 }, { "month": 11, "newCustomers": 75, "customers": 747.2574346882651, "revenue": 65063.308242539155, "variableCosts": 17934.17843251836, "contribution": 47129.12981002079, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 7129.129810020793, "workingCapital": 57291.8309217812, "workingCapitalChange": 4837.90307613452, "cashFlow": 2291.226733886273, "cash": -48242.404819563235 }, { "month": 12, "newCustomers": 75, "customers": 807.3122859944997, "revenue": 70455.8522880768, "variableCosts": 19375.494863867993, "contribution": 51080.35742420881, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 11080.357424208807, "workingCapital": 62059.804513734, "workingCapitalChange": 4767.973591952803, "cashFlow": 6312.383832256004, "cash": -41930.02098730723 }, { "month": 13, "newCustomers": 75, "customers": 866.1660402746097, "revenue": 75766.96891852682, "variableCosts": 20787.984966590633, "contribution": 54978.983951936185, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 14978.983951936185, "workingCapital": 66758.84209967087, "workingCapitalChange": 4699.037585936872, "cashFlow": 10279.946365999313, "cash": -31650.07462130792 }, { "month": 14, "newCustomers": 75, "customers": 923.8427194691176, "revenue": 80997.88768785706, "variableCosts": 22172.225267258822, "contribution": 58825.66242059824, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 18825.662420598237, "workingCapital": 71389.92340537824, "workingCapitalChange": 4631.081305707368, "cashFlow": 14194.581114890869, "cash": -17455.49350641705 }, { "month": 15, "newCustomers": 75, "customers": 980.3658650797352, "revenue": 86149.81958377041, "variableCosts": 23528.780761913644, "contribution": 62621.03882185677, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 22621.038821856768, "workingCapital": 75954.01458694116, "workingCapitalChange": 4564.091181562922, "cashFlow": 18056.947640293845, "cash": 601.4541338767958 }, { "month": 16, "newCustomers": 75, "customers": 1035.7585477781404, "revenue": 91223.95730805548, "variableCosts": 24858.20514667537, "contribution": 66365.75216138011, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 26365.752161380107, "workingCapital": 80452.06841116284, "workingCapitalChange": 4498.053824221672, "cashFlow": 21867.698337158436, "cash": 22469.15247103523 }, { "month": 17, "newCustomers": 75, "customers": 1090.0433768225776, "revenue": 96221.47555270384, "variableCosts": 26161.04104374186, "contribution": 70060.43450896197, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 30060.434508961975, "workingCapital": 84885.02443374904, "workingCapitalChange": 4432.956022586208, "cashFlow": 25627.478486375767, "cash": 48096.630957411 }, { "month": 18, "newCustomers": 75, "customers": 1143.2425092861258, "revenue": 101143.531271858, "variableCosts": 27437.82022286702, "contribution": 73705.71104899098, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 33705.71104899098, "workingCapital": 89253.80917528228, "workingCapitalChange": 4368.784741533236, "cashFlow": 29336.926307457747, "cash": 77433.55726486875 }, { "month": 19, "newCustomers": 75, "customers": 1195.3776591004032, "revenue": 105991.26394965293, "variableCosts": 28689.063818409675, "contribution": 77302.20013124325, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 37302.200131243255, "workingCapital": 93559.33629500873, "workingCapitalChange": 4305.527119726452, "cashFlow": 32996.6730115168, "cash": 110430.23027638556 }, { "month": 20, "newCustomers": 75, "customers": 1246.4701059183953, "revenue": 110765.79586401315, "variableCosts": 29915.28254204149, "contribution": 80850.51332197167, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 40850.513321971666, "workingCapital": 97802.50676246184, "workingCapitalChange": 4243.1704674531065, "cashFlow": 36607.34285451856, "cash": 147037.57313090411 }, { "month": 21, "newCustomers": 75, "customers": 1296.5407038000274, "revenue": 115468.23234646655, "variableCosts": 31116.976891200655, "contribution": 84351.2554552659, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 44351.2554552659, "workingCapital": 101984.20902694626, "workingCapitalChange": 4181.7022644844255, "cashFlow": 40169.55319078147, "cash": 187207.1263216856 }, { "month": 22, "newCustomers": 75, "customers": 1345.609889724027, "revenue": 120099.66203803489, "variableCosts": 32294.637353376645, "contribution": 87805.02468465824, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 47805.024684658245, "workingCapital": 106105.319184905, "workingCapitalChange": 4121.110157958741, "cashFlow": 43683.914526699504, "cash": 230891.04084838508 }, { "month": 23, "newCustomers": 75, "customers": 1393.6976919295464, "revenue": 124661.15714126054, "variableCosts": 33448.74460630911, "contribution": 91212.41253495144, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 51212.412534951436, "workingCapital": 110166.70114519326, "workingCapitalChange": 4061.3819602882577, "cashFlow": 47151.03057466318, "cash": 278042.07142304827 }, { "month": 24, "newCustomers": 75, "customers": 1440.8237380909554, "revenue": 129153.77366842749, "variableCosts": 34579.76971418293, "contribution": 94574.00395424456, "acquisitionSpend": 18000, "fixedCosts": 22000, "operatingProfit": 54574.00395424456, "workingCapital": 114169.20679228155, "workingCapitalChange": 4002.5056470882846, "cashFlow": 50571.498307156275, "cash": 328613.56973020453 } ] }, { "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": 98, "price": 85.425, "expectedContribution": 60.19649999999999, "discountedContribution": 59.60049504950494, "cumulativeContribution": 121.19649999999999 }, { "age": 3, "survival": 96.03999999999999, "price": 85.85212499999997, "expectedContribution": 59.40278084999997, "discountedContribution": 58.232311391040064, "cumulativeContribution": 180.59928084999996 }, { "age": 4, "survival": 94.11919999999999, "price": 86.28138562499997, "expectedContribution": 58.61874189916497, "discountedContribution": 56.89477337124293, "cumulativeContribution": 239.21802274916493 }, { "age": 5, "survival": 92.23681599999999, "price": 86.71279255312497, "expectedContribution": 57.84428307568757, "discountedContribution": 55.58721907643578, "cumulativeContribution": 297.0623058248525 }, { "age": 6, "survival": 90.39207968, "price": 87.14635651589057, "expectedContribution": 57.07930489686068, "discountedContribution": 54.3090000818068, "cumulativeContribution": 354.14161072171316 }, { "age": 7, "survival": 88.58423808639999, "price": 87.58208829847003, "expectedContribution": 56.323708478621754, "discountedContribution": 53.05948120413258, "cumulativeContribution": 410.46531920033493 }, { "age": 8, "survival": 86.812553324672, "price": 88.01999873996238, "expectedContribution": 55.57739554458418, "discountedContribution": 51.838040258033566, "cumulativeContribution": 466.0427147449191 }, { "age": 9, "survival": 85.07630225817854, "price": 88.46009873366218, "expectedContribution": 54.84026843457076, "discountedContribution": 50.64406781575243, "cumulativeContribution": 520.8829831794899 }, { "age": 10, "survival": 83.37477621301498, "price": 88.90239922733046, "expectedContribution": 54.112230112664335, "discountedContribution": 49.47696697044324, "cumulativeContribution": 574.9952132921542 }, { "age": 11, "survival": 81.70728068875466, "price": 89.34691122346712, "expectedContribution": 53.3931841747896, "discountedContribution": 48.336153102956864, "cumulativeContribution": 628.3883974669437 }, { "age": 12, "survival": 80.07313507497959, "price": 89.79364577958444, "expectedContribution": 52.683034855840255, "discountedContribution": 47.221053652106846, "cumulativeContribution": 681.071432322784 }, { "age": 13, "survival": 78.47167237347999, "price": 90.24261400848235, "expectedContribution": 51.98168703636522, "discountedContribution": 46.131107888398, "cumulativeContribution": 733.0531193591492 }, { "age": 14, "survival": 76.90223892601038, "price": 90.69382707852476, "expectedContribution": 51.28904624882732, "discountedContribution": 45.065766691198455, "cumulativeContribution": 784.3421656079764 }, { "age": 15, "survival": 75.36419414749017, "price": 91.14729621391737, "expectedContribution": 50.60501868344701, "discountedContribution": 44.02449232933405, "cumulativeContribution": 834.9471842914235 }, { "age": 16, "survival": 73.85691026454037, "price": 91.60303269498695, "expectedContribution": 49.9295111936444, "discountedContribution": 43.00675824508327, "cumulativeContribution": 884.8766954850679 }, { "age": 17, "survival": 72.37977205924956, "price": 92.06104785846188, "expectedContribution": 49.26243130109146, "discountedContribution": 42.01204884154873, "cumulativeContribution": 934.1391267861594 }, { "age": 18, "survival": 70.93217661806457, "price": 92.52135309775416, "expectedContribution": 48.60368720038664, "discountedContribution": 41.03985927338088, "cumulativeContribution": 982.742813986546 }, { "age": 19, "survival": 69.51353308570327, "price": 92.98395986324292, "expectedContribution": 47.95318776336363, "discountedContribution": 40.08969524082759, "cumulativeContribution": 1030.6960017499096 }, { "age": 20, "survival": 68.1232624239892, "price": 93.44887966255912, "expectedContribution": 47.31084254304562, "discountedContribution": 39.16107278708302, "cumulativeContribution": 1078.006844292955 }, { "age": 21, "survival": 66.76079717550942, "price": 93.91612406087191, "expectedContribution": 46.67656177725624, "discountedContribution": 38.25351809890751, "cumulativeContribution": 1124.6834060702113 }, { "age": 22, "survival": 65.42558123199923, "price": 94.38570468117626, "expectedContribution": 46.05025639189806, "discountedContribution": 37.36656731048985, "cumulativeContribution": 1170.7336624621094 }, { "age": 23, "survival": 64.11706960735924, "price": 94.85763320458213, "expectedContribution": 45.43183800390922, "discountedContribution": 36.4997663105221, "cumulativeContribution": 1216.1655004660186 }, { "age": 24, "survival": 62.83472821521207, "price": 95.33192137060504, "expectedContribution": 44.821218923908454, "discountedContribution": 35.652670552456534, "cumulativeContribution": 1260.986719389927 } ] }, { "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": 75, "customers": [ 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455, 51.092446817991906, 50.07059788163207, 49.06918592399942, 48.08780220551943, 47.12604616140905 ], "revenue": [ 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931, 4774.531914360227, 4702.436482453388, 4631.429691568341, 4561.495103225658, 4492.6165271669515 ], "contribution": [ 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272, 3548.3131907284214, 3500.7421332942176, 3453.7692293923546, 3407.387850293191, 3361.591419293134 ], "totalRevenue": 129153.77366842749, "totalContribution": 94574.00395424456 }, { "startMonth": 2, "acquired": 75, "customers": [ 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455, 51.092446817991906, 50.07059788163207, 49.06918592399942, 48.08780220551943 ], "revenue": [ 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931, 4774.531914360227, 4702.436482453388, 4631.429691568341, 4561.495103225658 ], "contribution": [ 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272, 3548.3131907284214, 3500.7421332942176, 3453.7692293923546, 3407.387850293191 ], "totalRevenue": 124661.15714126054, "totalContribution": 91212.41253495142 }, { "startMonth": 3, "acquired": 75, "customers": [ 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455, 51.092446817991906, 50.07059788163207, 49.06918592399942 ], "revenue": [ 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931, 4774.531914360227, 4702.436482453388, 4631.429691568341 ], "contribution": [ 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272, 3548.3131907284214, 3500.7421332942176, 3453.7692293923546 ], "totalRevenue": 120099.66203803488, "totalContribution": 87805.02468465823 }, { "startMonth": 4, "acquired": 75, "customers": [ 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455, 51.092446817991906, 50.07059788163207 ], "revenue": [ 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931, 4774.531914360227, 4702.436482453388 ], "contribution": [ 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272, 3548.3131907284214, 3500.7421332942176 ], "totalRevenue": 115468.23234646654, "totalContribution": 84351.25545526587 }, { "startMonth": 5, "acquired": 75, "customers": [ 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455, 51.092446817991906 ], "revenue": [ 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931, 4774.531914360227 ], "contribution": [ 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272, 3548.3131907284214 ], "totalRevenue": 110765.79586401315, "totalContribution": 80850.51332197165 }, { "startMonth": 6, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842, 52.135149814277455 ], "revenue": [ 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159, 4847.732677794931 ], "contribution": [ 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977, 3596.489082252272 ], "totalRevenue": 105991.26394965293, "totalContribution": 77302.20013124323 }, { "startMonth": 7, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717, 53.19913246354842 ], "revenue": [ 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351, 4922.055719154159 ], "contribution": [ 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859, 3645.2765400289977 ], "totalRevenue": 101143.531271858, "totalContribution": 73705.71104899095 }, { "startMonth": 8, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528, 54.28482904443717 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057, 4997.518244648351 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333, 3694.682347581859 ], "totalRevenue": 96221.47555270384, "totalContribution": 70060.43450896196 }, { "startMonth": 9, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625, 55.39268269840528 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348, 5074.137724285057 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525, 3744.71333952333 ], "totalRevenue": 91223.95730805548, "totalContribution": 66365.75216138011 }, { "startMonth": 10, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784, 56.523145610617625 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236, 5151.931895913348 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049, 3795.376401258525 ], "totalRevenue": 86149.81958377043, "totalContribution": 62621.038821856775 }, { "startMonth": 11, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999, 57.676679194507784 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032, 5230.918769330236 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392, 3846.678468662049 ], "totalRevenue": 80997.88768785707, "totalContribution": 58825.66242059825 }, { "startMonth": 12, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469, 58.85375428010999 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651, 5311.116630450032 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019, 3898.626527727392 ], "totalRevenue": 75766.96891852684, "totalContribution": 54978.9839519362 }, { "startMonth": 13, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566, 60.05485130623469 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804, 5392.544045537651 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202, 3951.227614188019 ], "totalRevenue": 70455.8522880768, "totalContribution": 51080.35742420881 }, { "startMonth": 14, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123, 61.280460516566 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094, 5475.219865506804 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825, 4004.4888131092202 ], "totalRevenue": 65063.30824253915, "totalContribution": 47129.129810020786 }, { "startMonth": 15, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915, 62.53108215976123 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021, 5559.163230284094 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807, 4058.417258449825 ], "totalRevenue": 59588.08837703234, "totalContribution": 43124.64099691156 }, { "startMonth": 16, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399, 63.807226693633915 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908, 5644.393573240021 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125, 4113.020132592807 ], "totalRevenue": 54028.925146748246, "totalContribution": 39066.22373846174 }, { "startMonth": 17, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648, 65.10941499350399 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832, 5730.930625687908 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632, 4168.3046658438125 ], "totalRevenue": 48384.531573508226, "totalContribution": 34953.203605868934 }, { "startMonth": 18, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976, 66.4381785648 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505, 5818.794421451832 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551, 4224.278135896632 ], "totalRevenue": 42653.60094782032, "totalContribution": 30784.898940025123 }, { "startMonth": 19, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612, 67.79405976 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568, 5908.0053015045505 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568, 4280.947867264551 ], "totalRevenue": 36834.806526368484, "totalContribution": 26560.62080412849 }, { "startMonth": 20, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894, 69.177612 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373, 5998.583918676568 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373, 4338.321230676568 ], "totalRevenue": 30926.801224863935, "totalContribution": 22279.67293686394 }, { "startMonth": 21, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03, 70.5894 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998, 6090.551242437373 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998, 4396.405642437373 ], "totalRevenue": 24928.21730618737, "totalContribution": 17941.35170618737 }, { "startMonth": 22, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5, 72.03 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375, 6183.928563749998 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375, 4455.208563749998 ], "totalRevenue": 18837.666063749995, "totalContribution": 13544.946063749998 }, { "startMonth": 23, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75, 73.5 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375, 6278.7375 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575, 4514.7375 ], "totalRevenue": 12653.7375, "totalContribution": 9089.7375 }, { "startMonth": 24, "acquired": 75, "customers": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 75 ], "revenue": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 6375 ], "contribution": [ 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 4575 ], "totalRevenue": 6375, "totalContribution": 4575 } ] } ], "warnings": [ "Illustrative cash falls below zero. An additional 50,533.63 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 75 per month. The 24-month contribution LTV is 1,134.5 USD/customer, or 4.73× CAC. CAC contribution payback occurs in month 5. Closing cash is 328,613.57 USD; the lowest cash balance, including opening cash, is -50,533.63 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." ] }