Start 100

Newperyear 20
Churnrate 0.15

=$C$3 =$C$4*C8 =C8+D8-E8

Start New End
Year customers Customers Quits Customers
1 100 20 15 105
2 105 20 15.75 109.25
3 109.25 20 16.3875 112.8625
4 112.8625 20 16.929375 115.933125
5 115.933125 20 17.38996875 118.5431563
6 118.543156 20 17.78147344 120.7616828
7 120.761683 20 18.11425242 122.6474304
8 122.64743 20 18.39711456 124.2503158
9 124.250316 20 18.63754737 125.6127685
10 125.612768 20 18.84191527 126.7708532