Question

In: Accounting

BugKillers provides a quarterly pest control service for $106 a quarter. Its variable costs per service...

BugKillers provides a quarterly pest control service for $106 a quarter. Its variable costs per service call are $17. Customers can cancel the service at any time, and the firm has a quarterly attrition rate of 2%. Marketing spends $40 per year on customer retention. If the annual discount rate is 13%, what is the CLV of an existing customer?

Please post the Excel formulas

Solutions

Expert Solution

Pest Control Service per annum (106*4) $                      424
Less: Variable Cost per Service Call (17*4) $                        68
Less: Marketing Spend $                        40
Average Customer Contribution pa $                      316
Average Customer profit p.a. $           316
Customer Attrition Rate (.02*4) 8%
Customer Retention Rate (1-8%) 92%
Average Life Time in Years (1/8%) 13
Likely Customer Profit (316*92%) $     290.72
Yr-1 Yr-2 Yr-3 Yr-4 Yr-5 Yr-6 Yr-7 Yr-8 Yr-9 Yr-10 Yr-11 Yr-12 Yr-13
Discount Rate 1.13 1.28 1.44 1.63 1.84 2.08 2.35 2.66 3.00 3.39 3.84 4.33 4.90
CLV-Per Year 257.27 227.68 201.48 178.30 157.79 139.64 123.57 109.36 96.78 85.64 75.79 67.07 59.35
Cummulative CLV 257.27 484.95 686.43 864.74 1022.53 1162.17 1285.74 1395.10 1491.87 1577.52 1653.31 1720.38 1779.73

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

Variable and Absorption Costing Chandler Company sells its product for $106 per unit. Variable manufacturing costs...
Variable and Absorption Costing Chandler Company sells its product for $106 per unit. Variable manufacturing costs per unit are $47, and fixed manufacturing costs at the normal operating level of 12,000 units are $240,000. Variable selling expenses are $18 per unit sold. Fixed administrative expenses total $104,000. Chandler had no beginning inventory in 2016. During 2016, the company produced 12,000 units and sold 9,000. Would net income for Chandler Company in 2016 be higher if calculated using variable costing or...
Variable and Absorption Costing Chandler Company sells its product for $106 per unit. Variable manufacturing costs...
Variable and Absorption Costing Chandler Company sells its product for $106 per unit. Variable manufacturing costs per unit are $47, and fixed manufacturing costs at the normal operating level of 12,000 units are $240,000. Variable selling expenses are $18 per unit sold. Fixed administrative expenses total $104,000. Chandler had no beginning inventory in 2016. During 2016, the company produced 12,000 units and sold 9,000. Would net income for Chandler Company in 2016 be higher if calculated using variable costing or...
Varmit-B-Gone is a pest control service that operates in a suburban neighborhood. The company attempts to...
Varmit-B-Gone is a pest control service that operates in a suburban neighborhood. The company attempts to make service calls at least once a month to all homes that subscribe to its service. It makes more frequent calls during the summer. The number of subscribers also varies with the season. The number of subscribers and the average number of calls to each subscriber for the months of interest follow: Subscribers Service calls (per subscriber) March 800 0.6 April 900 0.9 May...
Varmit-B-Gone is a pest control service that operates in a suburban neighborhood. The company attempts to...
Varmit-B-Gone is a pest control service that operates in a suburban neighborhood. The company attempts to make service calls at least once a month to all homes that subscribe to its service. It makes more frequent calls during the summer. The number of subscribers also varies with the season. The number of subscribers and the average number of calls to each subscriber for the months of interest follow: Subscribers Service calls (per subscriber) March 450 0.6 April 550 0.8 May...
E6.2 The selling price of a service is $25 per hour. Variable costs of providing the...
E6.2 The selling price of a service is $25 per hour. Variable costs of providing the service are $7.00 per          hour and fixed costs for the business are $3000.          (a) Calculate the contribution margin per unit. (b) Calculate the contribution margin ratio. (c) Prepare a contribution margin statement for the business if it sells 250 hours during a  period. E6.3 A company has a target profit of $100 000. Its fixed costs are $150 000, variable costs are $12 per unit...
Bug-Off Exterminators provides pest control services and sells extermination products manufactured by other companies. The following...
Bug-Off Exterminators provides pest control services and sells extermination products manufactured by other companies. The following six-column table contains the company’s unadjusted trial balance as of December 31, 2018. BUG-OFF EXTERMINATORS December 31, 2018 Unadjusted Trial Balance Cash $ 17,600 Accounts receivable 5,300 Allowance for doubtful accounts $ 814 Merchandise inventory 10,200 Trucks 30,500 Accum. depreciation—Trucks 0 Equipment 51,000 Accum. depreciation—Equipment 13,600 Accounts payable 5,100 Estimated warranty liability 1,200 Unearned services revenue 0 Interest payable 0 Long-term notes payable 15,700...
Bug-Off Exterminators provides pest control services and sells extermination products manufactured by other companies. The following...
Bug-Off Exterminators provides pest control services and sells extermination products manufactured by other companies. The following six-column table contains the company’s unadjusted trial balance as of December 31, 2018. BUG-OFF EXTERMINATORS December 31, 2018 Unadjusted Trial Balance Cash $ 15,800 Accounts receivable 4,300 Allowance for doubtful accounts $ 824 Merchandise inventory 11,100 Trucks 30,900 Accum. depreciation—Trucks 0 Equipment 53,000 Accum. depreciation—Equipment 14,000 Accounts payable 4,700 Estimated warranty liability 1,200 Unearned services revenue 0 Interest payable 0 Long-term notes payable 15,000...
Bug-Off Exterminators provides pest control services and sells extermination products manufactured by other companies. The following...
Bug-Off Exterminators provides pest control services and sells extermination products manufactured by other companies. The following six-column table contains the company’s unadjusted trial balance as of December 31, 2018. BUG-OFF EXTERMINATORS December 31, 2018 Unadjusted Trial Balance Cash $ 15,800 Accounts receivable 4,300 Allowance for doubtful accounts $ 824 Merchandise inventory 11,100 Trucks 30,900 Accum. depreciation—Trucks 0 Equipment 53,000 Accum. depreciation—Equipment 14,000 Accounts payable 4,700 Estimated warranty liability 1,200 Unearned services revenue 0 Interest payable 0 Long-term notes payable 15,000...
Bug-Off Exterminators provides pest control services and sells extermination products manufactured by other companies. Following is...
Bug-Off Exterminators provides pest control services and sells extermination products manufactured by other companies. Following is the company's unadjusted trial balance as of December 31, 2019. December 31, 2019 Unadjusted Trial Balance Cash $ 18,600 Accounts receivable 4,800 Allowance for doubtful accounts $ 844 Merchandise inventory 14,100 Trucks 40,000 Accum. depreciation—Trucks 0 Equipment 60,200 Accum. depreciation—Equipment 18,600 Accounts payable 5,400 Estimated warranty liability 1,800 Unearned services revenue 0 Interest payable 0 Long-term notes payable 23,000 Common stock 18,000 Retained earnings...
Bug-Off Exterminators provides pest control services and sells extermination products manufactured by other companies. Following is...
Bug-Off Exterminators provides pest control services and sells extermination products manufactured by other companies. Following is the company's unadjusted trial balance as of December 31, 2019. December 31, 2019 Unadjusted Trial Balance Cash $ 20,000 Accounts receivable 5,500 Allowance for doubtful accounts $ 858 Merchandise inventory 16,200 Trucks 47,000 Accum. depreciation—Trucks 0 Equipment 92,400 Accum. depreciation—Equipment 24,200 Accounts payable 5,750 Estimated warranty liability 2,150 Unearned services revenue 0 Interest payable 0 Long-term notes payable 30,000 Common stock 25,000 Retained earnings...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT