Financial modelling and equation building in Excel

Job ID: 30808924

Budget: $30 – $250 USD

I need to build a mathematical model in Excel with multiple variables for to determine profitability when changing:

A) The number of clients
B) Price point to charge for the service
C) The churn rate
D) The user acquisition rate

I attached a file explaining an example of a 3-month scenario.