You are on page 1of 9

Year 1 Year 2 Year 3 Year 4

Little Leaguers
Acq cost ¥ 10,000
Annual Profit ¥ 5,000 ¥ 3,750 ¥ 2,813
cumulative profit ¥ -5,000 ¥ -1,250 ¥ 1,563

Summer Sluggers
Acquisition Cost ¥ 10,000
Annual Profit ¥ 6,000 ¥ 3,000 ¥ 1,500
Cumulative Profit ¥ -4,000 ¥ -1,000 ¥ 500

Elite Ballplayers(Ad)
Acquisition Cost ¥ 60,000
Annual Profit ¥ 30,000 ¥ 18,000 ¥ 10,800 ¥ 6,480
Cumulative Profit ¥ -30,000 ¥ -12,000 ¥ -1,200 ¥ 5,280

Elite
Ballplayers(Party)
Acquisition Cost ¥ 50,000
Annual Profit ¥ 30,000 ¥ 18,000 ¥ 10,800
Cumulative Profit ¥ -20,000 ¥ -2,000 ¥ 8,800

Entertainment
Seekers
Acquisition Cost ¥ 2,000
Annual Profit ¥ 1,500 ¥ 525
Cumulative Profit ¥ -500 ¥ 25
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
Little Leaguers
Acquisition cost ¥ 10,000
Annual Profit ¥ 5,000 ¥ 3,750 ¥ 2,813 ¥ 2,109 ¥ 1,582 ¥ 1,187
NPV of Profit ¥ 5,000 ¥ 3,409 ¥ 2,324 ¥ 1,586 ¥ 1,084 ¥ 737
cumulative profit ¥ -5,000 ¥ -1,250 ¥ 1,563 ¥ 3,672 ¥ 5,254 ¥ 6,440
NPV of Cumulative Profit ¥ -5,000 ¥ -1,591 ¥ 733 ¥ 2,319 ¥ 3,403 ¥ 4,140

Summer Sluggers
Acquisition cost ¥ 10,000
Annual Profit ¥ 6,000 ¥ 3,000 ¥ 1,500 ¥ 750 ¥ 375 ¥ 188
NPV of Profit ¥ 6,000 ¥ 2,727 ¥ 1,240 ¥ 564 ¥ 257 ¥ 117
cumulative profit ¥ -4,000 ¥ -1,000 ¥ 500 ¥ 1,250 ¥ 1,625 ¥ 1,813
NPV of Cumulative Profit ¥ -4,000 ¥ -1,273 ¥ -33 ¥ 531 ¥ 788 ¥ 905

Elite Ballplayers(Ad)
Acquisition cost ¥ 60,000
Annual Profit ¥ 30,000 ¥ 18,000 ¥ 10,800 ¥ 6,480 ¥ 3,888 ¥ 2,333
NPV of Profit ¥ 30,000 ¥ 16,364 ¥ 8,926 ¥ 4,872 ¥ 2,663 ¥ 1,458
cumulative profit ¥ -30,000 ¥ -12,000 ¥ -1,200 ¥ 5,280 ¥ 9,168 ¥ 11,501
NPV of Cumulative Profit ¥ -30,000 ¥ -13,636 ¥ -4,711 ¥ 161 ¥ 2,824 ¥ 4,282

Elite Ballplayers(Party)
Acquisition cost ¥ 50,000
Annual Profit ¥ 30,000 ¥ 18,000 ¥ 10,800 ¥ 6,480 ¥ 3,888 ¥ 2,333
NPV of Profit ¥ 30,000 ¥ 16,364 ¥ 8,926 ¥ 4,872 ¥ 2,663 ¥ 1,458
cumulative profit ¥ -20,000 ¥ -2,000 ¥ 8,800 ¥ 15,280 ¥ 19,168 ¥ 21,501
NPV of Cumulative Profit ¥ -20,000 ¥ -3,636 ¥ 5,289 ¥ 10,161 ¥ 12,824 ¥ 14,282

Entertainment Seekers
Acquisition cost ¥ 2,000
Annual Profit ¥ 1,500 ¥ 525 ¥ 184 ¥ 64
NPV of Profit ¥ 1,500 ¥ 477 ¥ 152 ¥ 48
cumulative profit ¥ -500 ¥ 25 ¥ 209 ¥ 273
NPV of Cumulative Profit ¥ -500 ¥ -23 ¥ 129 ¥ 177
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12

¥ 890 ¥ 667 ¥ 501 ¥ 375 ¥ 282 ¥ 211


¥ 503 ¥ 344 ¥ 234 ¥ 159 ¥ 109 ¥ 74
¥ 7,330 ¥ 7,998 ¥ 8,498 ¥ 8,874 ¥ 9,155 ¥ 9,366
¥ 4,643 ¥ 4,987 ¥ 5,221 ¥ 5,380 ¥ 5,489 ¥ 5,563

¥ 94
¥ 53
¥ 1,906
¥ 958

¥ 1,400 ¥ 840 ¥ 504 ¥ 302 ¥ 181


¥ 795 ¥ 433 ¥ 237 ¥ 129 ¥ 70
¥ 12,900 ¥ 13,740 ¥ 14,244 ¥ 14,547 ¥ 14,728
¥ 5,078 ¥ 5,511 ¥ 5,747 ¥ 5,876 ¥ 5,946

¥ 1,400 ¥ 840 ¥ 504 ¥ 302 ¥ 181


¥ 795 ¥ 433 ¥ 237 ¥ 129 ¥ 70
¥ 22,900 ¥ 23,740 ¥ 24,244 ¥ 24,547 ¥ 24,728
¥ 15,078 ¥ 15,511 ¥ 15,747 ¥ 15,876 ¥ 15,946
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7
Little Leaguers
Minato
Acquisition cost ¥ 10,000
Annual Profit ¥ 5,000 ¥ 3,750 ¥ 2,813 ¥ 2,109 ¥ 1,582 ¥ 1,187 ¥ 890
NPV of Profit ¥ 5,000 ¥ 3,409 ¥ 2,324 ¥ 1,586 ¥ 1,084 ¥ 737 ¥ 503
cumulative profit ¥ -5,000 ¥ -1,250 ¥ 1,563 ¥ 3,672 ¥ 5,254 ¥ 6,440 ¥ 7,330
NPV of Cumulative
Profit ¥ -5,000 ¥ -1,591 ¥ 733 ¥ 2,319 ¥ 3,403 ¥ 4,140 ¥ 4,643

Chiyoda
Acquisition cost ¥ 7,500
Annual Profit ¥ 5,000 ¥ 3,250 ¥ 2,113 ¥ 1,373 ¥ 893 ¥ 580 ¥ 377
NPV of Profit ¥ 5,000 ¥ 2,955 ¥ 1,746 ¥ 1,032 ¥ 611 ¥ 363 ¥ 214
cumulative profit ¥ -2,500 ¥ 750 ¥ 2,863 ¥ 4,236 ¥ 5,128 ¥ 5,708 ¥ 6,085
NPV of Cumulative
Profit ¥ -2,500 ¥ 455 ¥ 2,200 ¥ 3,233 ¥ 3,844 ¥ 4,207 ¥ 4,421

Hence, the answer is


No.
Year 8 Year 9 Year 10 Year 11 Year 12

¥ 667 ¥ 501 ¥ 375 ¥ 282 ¥ 211


¥ 344 ¥ 234 ¥ 159 ¥ 109 ¥ 74
¥ 7,998 ¥ 8,498 ¥ 8,874 ¥ 9,155 ¥ 9,366

¥ 4,987 ¥ 5,221 ¥ 5,380 ¥ 5,489 ¥ 5,563

¥ 245 ¥ 159
¥ 126 ¥ 75
¥ 6,331 ¥ 6,490

¥ 4,547 ¥ 4,622

¥ 9,244.31
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6

Elite Ballplayers(Party)(New)
Acquisition cost ¥ 50,000
Annual Profit ¥ 20,000 ¥ 15,000 ¥ 11,250 ¥ 8,438 ¥ 6,328 ¥ 4,746
NPV of Profit ¥ 20,000 ¥ 13,636 ¥ 9,298 ¥ 6,344 ¥ 4,334 ¥ 2,966
cumulative profit ¥ -30,000 ¥ -15,000 ¥ -3,750 ¥ 4,688 ¥ 11,016 ¥ 15,762
NPV of Cumulative Profit ¥ -30,000 ¥ -16,364 ¥ -7,066 ¥ -722 ¥ 3,612 ¥ 6,579

Elite Ballplayers(Party)
Acquisition cost ¥ 50,000
Annual Profit ¥ 30,000 ¥ 18,000 ¥ 10,800 ¥ 6,480 ¥ 3,888 ¥ 2,333
NPV of Profit ¥ 30,000 ¥ 16,364 ¥ 8,926 ¥ 4,872 ¥ 2,663 ¥ 1,458
cumulative profit ¥ -20,000 ¥ -2,000 ¥ 8,800 ¥ 15,280 ¥ 19,168 ¥ 21,501
NPV of Cumulative Profit ¥ -20,000 ¥ -3,636 ¥ 5,289 ¥ 10,161 ¥ 12,824 ¥ 14,282

Hence NO.
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14

¥ 3,560 ¥ 2,670 ¥ 2,002 ¥ 1,502 ¥ 1,126 ¥ 845 ¥ 634 ¥ 475


¥ 2,022 ¥ 1,376 ¥ 940 ¥ 639 ¥ 437 ¥ 297 ¥ 203 ¥ 139
¥ 19,321 ¥ 21,991 ¥ 23,993 ¥ 25,495 ¥ 26,621 ¥ 27,466 ¥ 28,099 ¥ 28,575
¥ 8,601 ¥ 9,977 ¥ 10,917 ¥ 11,556 ¥ 11,993 ¥ 12,290 ¥ 12,493 ¥ 12,632

¥ 1,400 ¥ 840 ¥ 504 ¥ 302 ¥ 181


¥ 795 ¥ 433 ¥ 237 ¥ 129 ¥ 70
¥ 22,900 ¥ 23,740 ¥ 24,244 ¥ 24,547 ¥ 24,728
¥ 15,078 ¥ 15,511 ¥ 15,747 ¥ 15,876 ¥ 15,946
Year 15

¥ 356
¥ 95
¥ 28,931
¥ 12,726
Segments ContactCost Response Rate Acquisition Cost
Little Leaguers ¥ 1,000 ¥ 0 ¥ 10,000
Summer Sluggers ¥ 1,500 ¥ 0 ¥ 10,000
Elite Ballplayers(ad) ¥ 300 ¥ 0 ¥ 60,000
Elite Ballplayers(party) ¥ 12,500 ¥ 0 ¥ 50,000
Entertainment Seekers ¥ 50 ¥ 0 ¥ 2,000

You might also like