Simulation Variables
12 Months
12,000
Baseline: 12,000
7.1%
Baseline: 7.1%
37.6%
Baseline: 37.6%
5.0%
Baseline: 5.0%
$45
Affects CAC and Margin forecasts
Month 12 Active Subs
3,752
+0 vs Baseline
New CAC Est.
$1,688
Per new subscription
MoM Growth Rate
8.5%
At Month 12