Question: I need help in interpreting/summarizing this graph based on forecasting annual sales for a subscription-based model: B11 =B2*(B3+B4) B C D E F G H

I need help in interpreting/summarizing this graph based on forecasting annual sales for a subscription-based model:

I need help in interpreting/summarizing this

B11 =B2*(B3+B4) B C D E F G H 1 J K L M Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Average Revenue per User $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 $25.00 3 Starting Subscribers 100 200 250 500 800 1,200 1,540 2,300 2,789 3,214 3,631 4,036 New Subscribers 80 120 500 600 210 500 500 500 500 500 500 500 S Cancellations 10 10 25 30 39 48 58 65 75 83 95 100 8 Net Additions 70 110 475 570 171 452 442 435 425 417 405 400 - Ending Subscribers 170 310 725 1070 971 1652 1982 2735 3214 3631 4036 4436 3 Churn Rate NA 5.00% 10.00% 6.00% 4.88% 4.00% 3.777 2.837 2.697 2.58% 2.627 2.48% Projected Lifetime (months) NA 20.0 10.0 16.7 20.5 25.0 26.6 35.4 37.2 38.7 38.2 40.4 Projected Lifetime Value (LTV NA $500.00 $250.00 $416.67 $512.82 $625.00 $663.79 $884.62 $929.67 $968.07 $955.53 $1,009.00 Total Monthly Recurring Revel $4,500.00 $8,000.00 $18,750.00 $27,500.00 $25,250.00 $42,500.00 $51,000.00 $70,000.00 $82,225.00 $92,850.00 $103,275.00 $113,400.00 2

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related General Management Questions!

A heavy machine tool mounted on the first floor of a building has been modeled as a 3- degrees-of-freedom system as shown below. It is given that k = 5000 lb/in., k = 500 lb/in., k3 = 2000 lb/in., C...

Case Study Marketing StartUp, in 3-4 pages -- Who are the key players in the drama? -- What are the key issues these people are facing? -- What potential solutions are they considering? -- What...

Critically evaluate how the competitive advantage of a resource can be measured by the FOUR(4) Tests of Resource's Competitive Power C-180 PART 2 Cases in Crafting and Executing Strategy them through...

Pro Forma Forecast of Annual Sales Volume is a critically important part of your business plan and CANNOT BE SKIPPED. What is a Pro Forma Forecast of Annual Sales Volume? you ask. It is a prediction...

informs Vol. 34, No. 3, May-June 2004, pp. 191-205 issn 0092-2102 \u0001 eissn 1526-551X \u0001 04 \u0001 3403 \u0001 0191 doi 10.1287/inte.1030.0068 2004 INFORMS Inventory Decisions in Dell's Supply...

Financial Statement analysis - Homework case number 4. Accounting for Software Revenue Recognition Is Computer Associates Being Too Aggressive? Annual Revenues at Computer Associates (CA) dropped...

The instructions are attached in the Division Performance Evaluation Division Performance Evaluation Project Using Excel In this assignment you will analyze the performance of PepsiCo or Marriott's...

19 Name: ____________________________________ 1. Your friend has a credit card with an APR of 49.9% ! What would his finance charge be on a $500 charge for just 1 month? 2. Your friend has 2 credit...

ROGERS LTE 10:05 PM 58% Operations Management Sust... age. c) Calculate the mean absolute percent error for the two-day mov- ing average. PX 4.9 Dell uses the CR5 chip in some of its laptop...

Hello I need help I have not learned how to do budgeting, financial forecasting, and variance analysis for this please any information or steps would be very helpful! Company Profile: Name: BlueSky...

Case Summary Read the Discussion Assignment 2-1 on p.34 of the text Technology Adoption by Small Manufacturers. Consider yourself as a health care leader in a small not-for-profit hospital. You have...

Suppose you bought an 8 percent coupon bond one year ago for $1,090. The bond sells for $1,063 today. (a) Assuming a $1,000 face value, what was your total dollar return on this investment over the...

Choose the proper bearing from the option given below to carry high loads at high speeds (a) Rolling contact Bearing (b) Hydrodynamic Bearing (c) Hydrostatic Bearing (d) Bush Bearing

security A has an expected return of 1 2 . 4 % , which security is more risky?

Case Greenbuilders Pte Lid ("GPL") is a local construction company which specialises in providing bespoke Design and Build construction services for private residential homes that are designed to be...