You are on page 1of 2

Start 100

Newperyear 20
Churnrate 0.15

Start New End Start Quit


Year customers Customers Quits Customers Formulas Formulas
1 100 20 15 105 100 15
2 105 20 15.75 109.25 105 15.75
3 109.25 20 16.388 112.8625 109.25 16.3875
4 112.8625 20 16.929 115.933125 112.8625 16.929375
5 115.933125 20 17.39 118.5431563 115.93313 17.38996875
6 118.543156 20 17.781 120.7616828 118.54316 17.78147344
7 120.761683 20 18.114 122.6474304 120.76168 18.11425242
8 122.64743 20 18.397 124.2503158 122.64743 18.39711456
9 124.250316 20 18.638 125.6127685 124.25032 18.63754737
10 125.612768 20 18.842 126.7708532 125.61277 18.84191527
End Formulas
105
109.25
112.8625
115.933125
118.54315625
120.761682813
122.647430391
124.250315832
125.612768457
126.770853189

You might also like