and times it by a churn rate of located in 3% in "A2", (returning
actually 97% of 100)

=A1*(1-A2)*(1+A3)

Thanks for the response. Just a quick question. What does the "1-"
accomplish in the formula?

It does the calculation that you described in words: 100% - 3% = 97%