= =

Disco Race Yea Number of Customers 0 450 2 250 1 340 4 5 200 Retection Rate 65.7% $33% 960 #33% herter Vale per r $50 SAMLI S SOLE SMIT $54 Sunds 2.5 3 15 Kaw SANDRO $130,000 $115,000 $475 SASILDO $198,50 Cost of Goods Sold OGS 5342,500 $318.750 $189, $589,725 Profit Ma $67,500 549,500 550.250 Reternon Spening $11,750 $7,500 55.400 $1,250 $72.000 589,775 560020 $5,00 Net Income to Total P Des APV Cim NPV CLV Main 15% Please fill in the cells highlighed in Yellow. Racks Lost you