maru betting center excel sheet
TRANSCRIPT
-
7/26/2019 Maru Betting Center Excel Sheet
1/16
Foodie Non-FoodieList Cost 1.50$ -$Catalog Cost 0.40$ 0.40$ Foodies
Shipping Cost 0.25$ 0.25$ # of OrdersAnnual Catalogs 12 12 Order SizeAnnual Catalog Cost 7.80$ 7.80$ Margin %
Annual Margin $
Cost to Target 9.30$ 7.80$ 1.192308 Survival Rate
Customer Acquisition Cost11
Response Rate 7.5% 5% Cost of Mailing Catalogs11
Annual ProfitAcq. Cost 124.00$ 156.00$ NPV of Annual Profit
Cumulative Profit to DateOrders per Year 3 1 NPV of Cumulative Profit to DateOrder Size 50.00$ 125.00$Ret. Rate 70.0% 60.0% 4
4 Year Survival Rate 24.0% 13.0% Non-Foodies
Annual Margin $
Survival Rate
Customer Acquisition Cost1
Cost of Mailing Catalogs1
Annual ProfitNPV of Annual ProfitCumulative Profit to DateNPV of Cumulative Profit to Date
-
7/26/2019 Maru Betting Center Excel Sheet
2/16
0 1 2 3 4 5 6 7 81 2 3 4 5 6 7 8 9
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9
3 3 3 3 3 3 3 3 350.00$ 50.00$ 50.00$ 50.00$ 50.00$ 50.00$ 50.00$ 50.00$ 50.00$
50% 50% 50% 50% 50% 50% 50% 50% 50%75.00$ 75.00$ 75.00$ 75.00$ 75.00$ 75.00$ 75.00$ 75.00$ 75.00$
100%12 70.0% 49.0% 34.3% 24.0% 16.8% 11.8% 8.2% 5.8%
124.00$
7.80$ 7.80$ 7.80$ 7.80$ 7.80$ 7.80$ 7.80$ 7.80$(49.00)$ 47.04$ 32.93$ 23.05$ 16.13$ 11.29$ 7.91$ 5.53$ 3.87$(49.00)$ 42.76$ 27.21$ 17.32$ 11.02$ 7.01$ 4.46$ 2.84$ 1.81$(49.00)$ (1.96)$ 30.97$ 54.02$ 70.15$ 81.45$ 89.35$ 94.89$ 98.76$(49.00)$ (6.24)$ 20.98$ 38.29$ 49.31$ 56.33$ 60.79$ 63.63$ 65.44$
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9
75.00$ 75.00$ 75.00$ 75.00$ 75.00$ 75.00$ 75.00$ 75.00$ 75.00$
100%12 60.0% 36.0% 21.6% 13.0% 7.8% 4.7% 2.8% 1.7%
156.00$
7.80$ 7.80$ 7.80$ 7.80$ 7.80$ 7.80$ 7.80$ 7.80$(81.00)$ 40.32$ 24.19$ 14.52$ 8.71$ 5.23$ 3.14$ 1.88$ 1.13$(81.00)$ 36.65$ 19.99$ 10.91$ 5.95$ 3.24$ 1.77$ 0.97$ 0.53$(81.00)$ (40.68)$ (16.49)$ (1.97)$ 6.74$ 11.96$ 15.10$ 16.98$ 18.11$(81.00)$ (44.35)$ (24.35)$ (13.45)$ (7.50)$ (4.25)$ (2.48)$ (1.52)$ (0.99)$
-
7/26/2019 Maru Betting Center Excel Sheet
3/16
-
7/26/2019 Maru Betting Center Excel Sheet
4/16
18 19 20 21 2219 20 21 22 23
Year 19 Year 20 Year 21 Year 22 Year 23
3 3 3 3 350.00$ 50.00$ 50.00$ 50.00$ 50.00$
50% 50% 50% 50% 50%75.00$ 75.00$ 75.00$ 75.00$ 75.00$
0.2% 0.1% 0.1% 0.1% 0.0%
7.80$ 7.80$ 7.80$ 7.80$ 7.80$0.11$ 0.08$ 0.05$ 0.04$ 0.03$0.02$ 0.01$ 0.01$ 0.01$ 0.00$
107.54$ 107.62$ 107.67$ 107.71$ 107.74$68.57$ 68.58$ 68.59$ 68.59$ 68.59$
Year 19 Year 20 Year 21 Year 22 Year 23
75.00$ 75.00$ 75.00$ 75.00$ 75.00$
0.0% 0.0% 0.0% 0.0% 0.0%
7.80$ 7.80$ 7.80$ 7.80$ 7.80$0.01$ 0.00$ 0.00$ 0.00$ 0.00$0.00$ 0.00$ 0.00$ 0.00$ 0.00$
19.79$ 19.79$ 19.80$ 19.80$ 19.80$(0.36)$ (0.36)$ (0.36)$ (0.36)$ (0.36)$
-
7/26/2019 Maru Betting Center Excel Sheet
5/16
LittleLeaguers
SummerSluggers
EliteBallplayers
(Print Ad)
EliteBallplayers
(Party)Entertainment
SeekersContact Cost 1,000 1,500 300 12,500 50Response Rate 10.0% 15.0% 0.5% 25.0% 2.5%
Acquisition Cost ??? ??? ??? ??? ???
Workers Needed 2 1 1 1 2Worker Labor Cost 1,500 1,500 1,500 1,500 1,500Instructors Needed 1 0 1 1 0Instructor Hourly Labor Cost 3,000 N/A 4,500 4,500 N/ATotal Cost Per Hour ??? ??? ??? ??? ???
Hourly Price Charged 6,500 3,000 7,500 7,500 4,000Hourly Margin ??? ??? ??? ??? ???Hourly Margin % ??? ??? ??? ??? ???
Annual Hours 10.0 4.0 20.0 20.0 1.5
Annual Margin ??? ??? ??? ??? ???
Retention Rate 75.0% 50.0% 60.0% 60.0% 35.0%Interest Rate 10.0%
-
7/26/2019 Maru Betting Center Excel Sheet
6/16
-
7/26/2019 Maru Betting Center Excel Sheet
7/16
-
7/26/2019 Maru Betting Center Excel Sheet
8/16
0 1 2 3 4 5
1 2 3 4 5 6Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
Little Leaguers
Hourly Revenues 6,500Hourly CostsHourly Margin# of Annual Hours 10
Annual Margin Survival Rate 100.0%Customer Acquisition Cost
Annual ProfitNPV of Annual ProfitCumulative Profit to DateNPV of Cumulative Profit to Date
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Summer Sluggers
Hourly Revenues 3,000Hourly CostsHourly Margin# of Annual Hours 4
Annual Margin Survival Rate 100.0%Customer Acquisition Cost
Annual ProfitNPV of Annual Profit
Cumulative Profit to DateNPV of Cumulative Profit to Date
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6Elite Ballplayers (Print Ad)
Hourly Revenues 7,500Hourly CostsHourly Margin# of Annual Hours 20
Annual Margin Survival Rate 100.0%
Customer Acquisition CostAnnual ProfitNPV of Annual ProfitCumulative Profit to DateNPV of Cumulative Profit to Date
Year Year Year Year Year YearEntertainment Seekers
Hourly Revenues 4,000
-
7/26/2019 Maru Betting Center Excel Sheet
9/16
Hourly CostsHourly Margin# of Annual Hours 2
Annual Margin Survival Rate 100.0%Customer Acquisition Cost
Annual Profit
NPV of Annual ProfitCumulative Profit to DateNPV of Cumulative Profit to Date
-
7/26/2019 Maru Betting Center Excel Sheet
10/16
-
7/26/2019 Maru Betting Center Excel Sheet
11/16
6 7 8 9 10 11 12 13 14 15
7 8 9 10 11 12 13 14 15 16Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16
Year 7 Year 8 Year 9 Year 10 Year 11 Year 12 Year 13 Year 14 Year 15 Year 16
Year Year Year Year Year Year Year Year Year Year
-
7/26/2019 Maru Betting Center Excel Sheet
12/16
-
7/26/2019 Maru Betting Center Excel Sheet
13/16
-
7/26/2019 Maru Betting Center Excel Sheet
14/16
16 17 18 19 20 21 22
17 18 19 20 21 22 23Year 17 Year 18 Year 19 Year 20 Year 21 Year 22 Year 23
Year 17 Year 18 Year 19 Year 20 Year 21 Year 22 Year 23
Year 17 Year 18 Year 19 Year 20 Year 21 Year 22 Year 23
Year Year Year Year Year Year Year
-
7/26/2019 Maru Betting Center Excel Sheet
15/16
-
7/26/2019 Maru Betting Center Excel Sheet
16/16