Profit forecast

	A	B	C	D	E	F
1
2		Cost per trial	1
3		Conversion rate	0.06
4		Price	7
5		Growth	0.05
6
7	Month	New trials	New subscribers	Cost	Income	Profit
8	1	300	18	300	126	-174
9	2	315	18.9	315	132.3	-182.7
10	3	330.8	19.8	330.8	138.6	-192.2
11	4	347.3	20.8	347.3	145.6	-201.7
12	5	364.7	21.9	364.7	153.3	-211.4
13	6	382.9	23	382.9	161	-221.9
14	7	402	24.1	402	168.7	-233.3
15	8	422.1	25.3	422.1	177.1	-245
16	9	443.2	26.6	443.2	186.2	-257
17	10	465.4	27.9	465.4	195.3	-270.1
18	11	488.7	29.3	488.7	205.1	-283.6
19	12	513.1	30.8	513.1	215.6	-297.5
20	13	538.8	32.3	538.8	226.1	-312.7
21	14	565.7	33.9	565.7	237.3	-328.4
22	15	594	35.6	594	249.2	-344.8
23	16	623.7	37.4	623.7	261.8	-361.9
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
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100