ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAYAZBABBBC
1
2
Unit Economics
3
Revenues and costs per unit, to calculate cash flows over time and customer lifetime value (LTV)
4
5
Per unit economics Amount Type, Notes
6
7
Optional: Hide or show the column notes
show
8
9
Revenues
10
TBD - this could be average revenue per order, a recurring maintenance fee, etc. Transaction is used to model a one-time or repeat transaction, but does not repeat every month
$ 29 Recurring
11
TBD - this could be average revenue per order, a recurring maintenance fee, etc. Transaction is used to model a one-time or repeat transaction, but does not repeat every month
$ - Recurring
12
TBD - this could be average revenue per order, a recurring maintenance fee, etc. Transaction is used to model a one-time or repeat transaction, but does not repeat every month
$ - Transaction
13
14
Cost of Sales
15
TBD - enter in positive numbers %15% Recurring
16
TBD - enter in positive numbers %0% One time
17
TBD - enter in positive numbers %0% Transaction
18
19
Optional: Discounts
optional, used in case you offer discounts for first subscription or first purchase
20
Discounts for recurring $ -
total, over billing period
21
Discounts for transaction $ -
total, first transaction only
22
23
Churn and Growth, Recurring
24
Recurring - Period for billing, # of months
# 3
defines the billing cycle, so that cash collection can be separate from revenues. By default this equals the period for churn, but you can overwrite and change it
25
Recurring - Period for churn, growth, # months
# 12
define the length of a cycle for churn. Annual = 12, monthly = 1
26
% Growth in Gross Margin per unit, linear annual growth
%0.0%
annual rate, linear growth
27
% Churn, every 12 months %10.0%
% that do not renew
28
Average Customer Lifetime # 120 # months
29
30
Timing, One time
31
Months after acquisition when one-time occurs
# -
month; this will be zero for upfront, one-time fees, perhaps assume 12 for one-time fees that happen after 1 year
32
33
Churn and Growth, Transaction
34
Transaction - Period for churn, growth, # months
# - month
35
% Growth in Gross Margin per unit, linear annual growth
%0.0%
annual rate, linear growth
36
% Churn, every period %0.0%
% that do not repeat
37
Average # Repeat Transactions per year
# -
average lifetime one time purchases, before churn
38
Average # of Lifetime Transactions # - calculated
39
40
Discount Rate %0.0%
optional, assume an annual rate. used if you want to discount the future cash flows, using methodology from https://www.forentrepreneurs.com/ltv/
41
K, Recurring # 0.99
optional, only used if using discount rate
42
K, Transaction # 1.00
optional, only used if using discount rate
43
44
Acquisition and Retention Costs
45
Customer Acquisition Cost (CAC) $ 100.00
may need to adjust based on one time discounts, which costs to use from CAC forecast, and other business-specific issues
46
Cost of Retention and Expansion, Recurring
$ -
For subscription renewals
47
Cost of Repeat and Expansion, Transaction
$ -
For repeat transactions
48
49
LTV, Recurring $ 2,958
formula for LTV from https://www.forentrepreneurs.com/ltv/ to use discount rate (optional), and growth in average revenue (optional)
50
LTV, One time $ -
LTV = revenues less cost of sales for this one time cash flow assumed in the first month of forecast
51
LTV, Transaction $ -
LTV = 48 months * gross margin per month, since no churn is assumed the model uses the max lifetime as used in the cash flow forecast
52
LTV $ 2,958 sum of all LTVs
53
LTV / CAC $ 30
LTV / CAC, to help measure profitability performance
54
CAC Payback # 4.06
# of months to payback the customer acquisition costs, based on gross margin
55
56
Details for LTV calculations and Cash Flows per month +
click on the "+" sign in the margin to see the detail behind the calculations
57
58
Revenues, Cost of Sales, Gross Margin for LTV calculations
59
60
Total Revenues, Recurring $ 29 Recurring calculated
61
Total Revenues, One time $ - One time calculated
62
Total Revenues, Transaction $ - Transaction calculated
63
Total Cost of Sales, Recurring %15% Recurring calculated
64
Total Cost of Sales, One time %0% One time calculated
65
Total Cost of Sales, Transaction %0% Transaction calculated
66
Gross Margin, Recurring $ 25 calculated
67
Gross Margin, One time $ -
68
Gross Margin, Transaction $ - calculated
69
Gross Margin, Recurring, less cost of retention and expansion, recurring
$ 25
includes costs of retention, expansion, and repeat in the gross margin calculation, reflecting CORE expenses as per https://www.forentrepreneurs.com/ltv/
70
Gross Margin, One time $ -
same as gross margin above
71
Gross Margin, Transaction, less gross margin, recurring, less cost of retention and expansion, recurring
$ -
includes costs of retention, expansion, and repeat in the gross margin calculation, reflecting CORE expenses as per https://www.forentrepreneurs.com/ltv/
72
73
74
Per month cash flows
calculated to show cash flows per month, unhide to see the calculations that support the chart above
75
76
Timescale
77
Month from acquisition - 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 48 month total
78
Recurring (Timing of Billing Cycle)# - - - 1 1 1 2 2 2 3 3 3 4 4 4 5 5 5 6 6 6 7 7 7 8 8 8 9 9 9 10 10 10 11 11 11 12 12 12 13 13 13 14 14 14 15 15 15 16
79
Recurring (Timing of Renewal / Churn)# - - - - - - - - - - - - 1 1 1 1 1 1 1 1 1 1 1 1 2 2 2 2 2 2 2 2 2 2 2 2 3 3 3 3 3 3 3 3 3 3 3 3 4
80
Repeat (Timing of Repeat / Churn)# - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
81
Transactions (New and Repeat)# 1 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 1
82
Retention, Recurring%100%100%100%100%100%100%100%100%100%100%100%100%90%90%90%90%90%90%90%90%90%90%90%90%81%81%81%81%81%81%81%81%81%81%81%81%73%73%73%73%73%73%73%73%73%73%73%73%66%
83
Retention, One time%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%
84
Retention, Transaction%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%100%
85
86
Unit Economics, net of churn, per period
this section estimates gross margin and acquisition costs, net of churn, so it shows how the total LTV accrues over time
87
88
Revenues, net of churn
89
Revenues, Recurring $ 29.0 29.0 29.0 29.0 29.0 29.0 29.0 29.0 29 29 29 29 26 26 26 26 26 26 26 26 26 26 26 26 23 23 23 23 23 23 23 23 23 23 23 23 21 21 21 21 21 21 21 21 21 21 21 21 19 1,216
90
Revenues, One time $ - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
91
Revenues, Transaction $ - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
92
93
Cost of Sales, net of churn
94
Cost of Sales, Recurring $ 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 3 3 3 3 3 3 3 3 3 3 3 3 3 182
95
Cost of Sales, One time $ - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
96
Cost of Sales, Transaction $ - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
97
98
Discounts, net of churn
99
Discounts, Recurring $ - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
100
Discounts, One time $ - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -