Lifetime Value: Revenue Time Series

You might also like

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 2

Lifetime Value

Revenue time series: Year 0(৳) Year 1(৳) Year 2(৳) Year 3(৳) Year 4(৳) Year 5(৳)

Price of vegetable 18250 18250 18250 18250 18250 18250


Next product purchase rate 85% 85% 85% 85% 85%
Gross margin 70% 70% 70% 70% 70% 70%
Profit from vegetable 12775 10859 10859 10859 10859 10859
Cost of capital 35% 35% 35% 35% 35% 35%
Present value 100% 65% 42.25% 27.46% 17.85% 11.60%
Present value above cost of 12775 7058.35 4587.93 2981.88 1938.33 1259.64
capital
Net present value of profits 30601.13

Cost of Customer Acquisition (COCA)

Sales and Marketing budget


Year 1(৳) Year 2(৳) Year 3(৳)
Sales salary 50000 100000 150000
Total advertise cost 30000 20000 20000
Website cost 150000 150000 150000
Events 100000 100000 100000
Transportation cost 100000 100000 100000
Supply cost 18000 28000 38000

Total 448000 458000 468000


150 300 500
Number of new customers
COCA for year 2986.67 1660 1116

You might also like