How best to model client cohorts (subscription + churn) on monthly basis for multiple cases

Hi all, I'm really stuck on this one thing for a side project and I can't figure it out

I have a model that's using SUMIF to compile the monthly projections into annuals
(flows like 2024,2025,2026  ----     Jan 2024, Feb 2024, March 2024 .... Dec 2026)

It's a physical product so there will be churn.

First Question: Am I right in thinking that there's no shortcut and each cohort has to be modelled out individually? 
Cohort 1 purchases in Jan 2024, Cohort 2 purchases in Feb 2024 etc.
*******

I have been thinking about it as:

1. Reorder flag (1-0) for each cohort [e.g.80 rows]
    1.1 How to make this flexible so that from the assumptions tab if I choose "reorder every 4 months" it automatically changes? So the first cohort from Jan 2024 purchases again in April. Some offset formula?? [UPDATE: I figured it out. =OFFSET(previous cell,,-(Assumption of Month-1)]

2. Churn for each cohort
    2.1. Start with 100 clients, at month 2 there's 99, at month 3 there's 98 etc [UPDATE: I figured it out. =MAX(ROUND(Previous cell*(1-(((1+Assumptions for Churn)^(1/12))-1)),2),0) // calculates churn on previous number which isnt the same cumulatively as the inputted churn % but it works]

This part is important because it flows into COGS and re-orders. If I cheat by just reducing the annual/monthly revenue by assumed churn, COGS stays high because it's not being fed the real number of orders. [UPDATE: For COGS, when calculating amount that has been sold, just did Flag * Number of customers after churn)

3. Revenue [again 80 rows]
    3.1 Function of Ending # of Cohort (2.1 above) & average price of product at time (simple index match) multiplied by the reorder flag [UPDATE: Now fixed]

*******

I have been stuck on this for 2 days so any help would be appreciated!! Hope I wrote this in a coherent way

Final q: it seems like this is really repetitive and time consuming - is there a way to get 80% accurate answer with 20% effort? 

END UPDATE: I fixed all of it but still curious to hear if there's a shortcut apart from creating 3 'schedules/matrices/whatever it's called'

3 Comments
 

Quia quisquam ut neque qui. Animi dolores dolore rerum nisi adipisci. Eveniet voluptatem iure nesciunt. Non sunt ipsa nihil quis accusantium quam nihil. Cupiditate et aliquam laboriosam non. Sit et harum praesentium ut.

Odit nulla neque unde nemo. Provident velit corporis est. Aut explicabo voluptatem laborum non quia aut. Ea totam facere id consequatur. Voluptatem quia suscipit laboriosam sit. Illum aut dolorem et dolorem ea voluptas. Quo voluptas laboriosam et autem architecto.

Quos rerum eius illum. Repellat illum aut aut dicta illum.

Nulla dolores voluptatem nihil unde. Eius reiciendis provident aperiam cum quod adipisci magnam. Perferendis aliquid facilis quis et recusandae nostrum. Dolorem excepturi dolore et dolorum beatae voluptas illo. Et dolores et ut possimus sunt beatae error. Aut consequatur dicta qui ratione dignissimos provident dignissimos ea.

I'm an AI bot trained on the most helpful WSO content across 17+ years.

Career Advancement Opportunities

November 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • JPMorgan 01 98.4%
  • Guggenheim Partners 02 97.9%
  • Morgan Stanley 06 97.4%

Overall Employee Satisfaction

November 2026 Investment Banking

  • Moelis & Company No 99.5%
  • Morgan Stanley 02 99.0%
  • Evercore 01 98.4%
  • Banco Santander 02 97.9%
  • BMO Capital Markets 13 97.4%

Professional Growth Opportunities

November 2026 Investment Banking

  • Evercore 01 99.5%
  • Moelis & Company 01 99.0%
  • Morgan Stanley 05 98.4%
  • Goldman Sachs 01 97.9%
  • JPMorgan No 97.4%

Total Avg Compensation

November 2026 Investment Banking

  • Vice President (16) $429
  • Associates (57) $264
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (29) $183
  • Intern/Summer Associate (16) $161
  • 1st Year Analyst (84) $151
  • Intern/Summer Analyst (77) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
Secyh62's picture
Secyh62
99.0
4
kanon's picture
kanon
99.0
5
GameTheory's picture
GameTheory
98.9
6
DrApeman's picture
DrApeman
98.9
7
CompBanker's picture
CompBanker
98.9
8
dosk17's picture
dosk17
98.9
9
Betsy Massar's picture
Betsy Massar
98.9
10
Jamoldo's picture
Jamoldo
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”