ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
2
3
4
5
Revenue (DataMagic)Revenue forecast (LTV is affected by 1.3x, paid traffic is not affected)Revenue forecast (LTV is affected by 1.3x, paid traffic is affected)Revenue forecast (LTV is affected by 2.4x, paid traffic is not affected)Revenue forecast (LTV is affected by 2.4, paid traffic is affected)Revenue forecast (nothing changes)
6
 Jan 2015150442513025130251302513025130
7
 Feb 2015218964136341363413634136341363
8
 Mar 2015358665444754447544475444754447
9
 Apr 2015571806218462184621846218462184
10
 May 2015698067410374103741037410374103
11
 Jun 2015706129043090430904309043090430
12
 Jul 2015392318305983059830598305983059
13
 Aug 2015518059551895518955189551895518
14
 Sep 201554355106590106590106590106590106590
15
 Oct 201567553130484130484130484130484130484
16
 Nov 201564138129566129566129566129566129566
17
 Dec 201567984127721127721127721127721127721
18
 Jan 2016123755188944188944188944188944188944
19
 Feb 2016138886206584206584206584206584206584
20
 Mar 2016155194229754229754229754229754229754
21
 Apr 2016139016230590230590230590230590230590
22
 May 2016144584230346230346230346230346230346
23
 Jun 2016160343234112234112234112234112234112
24
 Jul 2016161505242746242746242746242746242746
25
 Aug 2016162622250893250893250893250893250893
26
 Sep 2016171591257561257561257561257561257561
27
 Oct 2016210884279831279831279831279831279831
28
 Nov 2016187063278803278803278803278803278803
29
 Dec 2016201906303596303596303596303596303596
30
 Jan 2017486423618524618524618524618524618524
31
 Feb 2017437994675145675145675145675145675145
32
 Mar 2017564821831156831156831156831156831156
33
 Apr 2017505531882709882709882709882709882709
34
 May 2017465844944304944304944304944304944304
35
 Jun 2017542409981939981939981939981939981939
36
 Jul 201760593510664101066410106641010664101066410
37
 Aug 201770491711261531126153112615311261531126153
38
 Sep 201774798511727851172785117278511727851172785
39
 Oct 201790547313366101336610133661013366101336610
40
 Nov 201783575514916321491632149163214916321491632
41
 Dec 2017125353016606631660663166066316606631660663
42
 Jan 2018210085221277192127719212771921277192127719
43
 Feb 2018231232323128792312879231287923128792312879
44
 Mar 2018255867424061792406179240617924061792406179
45
 Apr 2018228526425028612502861250286125028612502861
46
 May 2018278277226763402676340267634026763402676340
47
 Jun 2018268759127954822795482279548227954822795482
48
 Jul 2018288195629641322964132296413229641322964132
49
 Aug 2018305903830547633054763305476330547633054763
50
 Sep 2018354488030633573063357306335730633573063357
51
 Oct 2018365901232243513224351322435132243513224351
52
 Nov 2018353232333259783325978332597833259783325978
53
 Dec 2018362941434913783491378349137834913783491378
54
 Jan 2019636502542597184259718425971842597184259718
55
 Feb 2019588255843414924341492434149243414924341492
56
 Mar 2019605977146717494671749467174946717494671749
57
 Apr 2019466105045961684596168459616845961684596168
58
 May 2019435644446819734681973468197346819734681973
59
 Jun 2019357485248367104836710483671048367104836710
60
 Jul 2019332907648252054825205482520548252054825205
61
 Aug 2019382047048656024865602486560248656024865602
62
 Sep 2019342932447503434750343475034347503434750343
63
 Oct 201946478065103487464780651034874647806
64
 Nov 201945923434690976456881746547074607094
65
 Dec 201945937204554388451290444670734644394
66
 Jan 202051986654876483504112647283175297447
67
 Feb 202050748064669744475478944008635275466
68
 Mar 202052333574679456478841543205385512348
69
 Apr 202049881904406593440680739512165352733
70
 May 202049431044294451427358437787075362911
71
 Jun 202049805144249989423242036804555449589
72
 Jul 202048573394096417402883234714545376836
73
 Aug 202048064324001608392021233373715362115
74
 Sep 202046095513806909367226731079615197254
75
 Oct 202044462063743787348312730281975050082
76
 Nov 202043571223550533338095628140244969205
77
 Dec 202043499283477658336044327365524970362
78
 Jan 202149564203820643394454730706785590891
79
 Feb 202148387013687418372082028735565539642
80
 Mar 202150116793752384383389029054035750184
81
 Apr 202147849803557510353800426711075566868
82
 May 202147603013502312349174726076885555719
83
 Jun 202148160803504281352885626027535623204
84
 Jul 202147094413402199339571724880375533182
85
 Aug 202146734193350027335050424342025502923
86
 Sep 202144899423203048315963222863065324083
87
 Oct 202143386963234065302189423298505164367
88
 Nov 202142605303091948296601221856785072227
89
 Dec 202142631963065134298719521712425063284
90
 Jan 202248785943449604360885725621325674753
91
 Feb 202247689213353746341896224161285615382
92
 Mar 202249491693452372356251124940105818642
93
 Apr 202247290463287824329408723011785628804
94
 May 202247103173259952327257922751085611818
95
 Jun 202247714833286545333199323038205674082
96
 Jul 202246697363206668321897222194295579405
97
 Aug 202246381703174536319191921929415545009
98
 Sep 202244587633045650301745120697165362505
99
 Oct 202243112433093015289453921355285199555
100
 Nov 202242364962965678285206720114615104571