Retention rate 0.

8 Time Frame End

Discount rate 0.12 Beginning 1
Middle 0.5
End 0
Period Customer df Beginning End margin Average margin
1 100 0.892857
2 80 0.797194
3 64 0.71178
4 51.2 0.635518
5 40.96 0.567427
6 32.768 0.506631
7 26.2144 0.452349
8 20.97152 0.403883
9 16.77722 0.36061
10 13.42177 0.321973
11 10.73742 0.287476
12 8.589935 0.256675
13 6.871948 0.229174
14 5.497558 0.20462
15 4.398047 0.182696
16 3.518437 0.163122
17 2.81475 0.145644
18 2.2518 0.13004
19 1.80144 0.116107
20 1.441152 0.103667
21 1.152922 0.09256
22 0.922337 0.082643
23 0.73787 0.073788
24 0.590296 0.065882
25 0.472237 0.058823
26 0.377789 0.052521
27 0.302231 0.046894
28 0.241785 0.041869
29 0.193428 0.037383
30 0.154743 0.033378
31 0.123794 0.029802
32 0.099035 0.026609
33 0.079228 0.023758
34 0.063383 0.021212
35 0.050706 0.01894
36 0.040565 0.01691
37 0.032452 0.015098
38 0.025961 0.013481
39 0.020769 0.012036
40 0.016615 0.010747
41 0.013292 0.009595
42 0.010634 0.008567
43 0.008507 0.007649
44 0.006806 0.00683
45 0.005445 0.006098
46 0.004356 0.005445
47 0.003484 0.004861
48 0.002788 0.00434
49 0.00223 0.003875
50 0.001784 0.00346
51 0.001427 0.003089
52 0.001142 0.002758
53 0.000913 0.002463
54 0.000731 0.002199
55 0.000585 0.001963
56 0.000468 0.001753
57 0.000374 0.001565
58 0.000299 0.001398
59 0.000239 0.001248
60 0.000192 0.001114
61 0.000153 0.000995
62 0.000123 0.000888
63 9.81E-05 0.000793
64 7.85E-05 0.000708
65 6.28E-05 0.000632
66 5.02E-05 0.000564
67 4.02E-05 0.000504
68 3.21E-05 0.00045
69 2.57E-05 0.000402
70 2.06E-05 0.000359
71 1.65E-05 0.00032
72 1.32E-05 0.000286
73 1.05E-05 0.000255
74 8.42E-06 0.000228
75 6.74E-06 0.000204
76 5.39E-06 0.000182
77 4.31E-06 0.000162
78 3.45E-06 0.000145
79 2.76E-06 0.000129
80 2.21E-06 0.000115
81 1.77E-06 0.000103
82 1.41E-06 9.21E-05
83 1.13E-06 8.22E-05
84 9.05E-07 7.34E-05
85 7.24E-07 6.55E-05
 86 5.79E-07 5.85E-05
87 4.63E-07 5.22E-05
88 3.71E-07 4.66E-05
89 2.96E-07 4.16E-05
90 2.37E-07 3.72E-05
91 1.9E-07 3.32E-05
92 1.52E-07 2.96E-05
93 1.21E-07 2.65E-05
94 9.71E-08 2.36E-05
95 7.77E-08 2.11E-05
96 6.22E-08 1.88E-05
97 4.97E-08 1.68E-05
98 3.98E-08 1.5E-05
99 3.18E-08 1.34E-05
100 2.55E-08 1.2E-05
101 2.04E-08 1.07E-05
102 1.63E-08 9.54E-06
103 1.3E-08 8.52E-06
104 1.04E-08 7.61E-06
105 8.34E-09 6.79E-06
106 6.67E-09 6.07E-06
107 5.34E-09 5.42E-06
108 4.27E-09 4.84E-06
109 3.42E-09 4.32E-06
110 2.73E-09 3.85E-06
111 2.19E-09 3.44E-06
112 1.75E-09 3.07E-06
113 1.4E-09 2.74E-06
114 1.12E-09 2.45E-06
115 8.96E-10 2.19E-06
116 7.17E-10 1.95E-06
117 5.73E-10 1.74E-06
118 4.59E-10 1.56E-06
119 3.67E-10 1.39E-06
120 2.94E-10 1.24E-06
121 2.35E-10 1.11E-06
122 1.88E-10 9.89E-07
123 1.5E-10 8.83E-07
124 1.2E-10 7.89E-07
125 9.62E-11 7.04E-07
126 7.7E-11 6.29E-07
127 6.16E-11 5.61E-07
128 4.93E-11 5.01E-07
129 3.94E-11 4.48E-07
130 3.15E-11 4E-07
131 2.52E-11 3.57E-07
132 2.02E-11 3.19E-07
133 1.61E-11 2.84E-07
134 1.29E-11 2.54E-07
135 1.03E-11 2.27E-07
136 8.26E-12 2.02E-07
137 6.61E-12 1.81E-07
138 5.29E-12 1.61E-07
139 4.23E-12 1.44E-07
140 3.38E-12 1.29E-07
141 2.71E-12 1.15E-07
142 2.17E-12 1.03E-07
143 1.73E-12 9.16E-08
144 1.39E-12 8.18E-08
145 1.11E-12 7.3E-08
146 8.87E-13 6.52E-08
147 7.1E-13 5.82E-08
148 5.68E-13 5.2E-08
149 4.54E-13 4.64E-08
150 3.63E-13 4.14E-08
151 2.91E-13 3.7E-08
152 2.33E-13 3.3E-08
153 1.86E-13 2.95E-08
154 1.49E-13 2.63E-08
155 1.19E-13 2.35E-08
156 9.53E-14 2.1E-08
157 7.62E-14 1.87E-08
158 6.1E-14 1.67E-08
159 4.88E-14 1.49E-08
160 3.9E-14 1.33E-08
161 3.12E-14 1.19E-08
162 2.5E-14 1.06E-08
163 2E-14 9.49E-09
164 1.6E-14 8.48E-09
165 1.28E-14 7.57E-09
166 1.02E-14 6.76E-09
167 8.18E-15 6.03E-09
168 6.55E-15 5.39E-09
169 5.24E-15 4.81E-09
170 4.19E-15 4.29E-09
171 3.35E-15 3.83E-09
172 2.68E-15 3.42E-09
173 2.15E-15 3.06E-09
174 1.72E-15 2.73E-09
175 1.37E-15 2.44E-09
176 1.1E-15 2.18E-09
177 8.79E-16 1.94E-09
178 7.03E-16 1.73E-09
179 5.62E-16 1.55E-09
180 4.5E-16 1.38E-09
181 3.6E-16 1.23E-09
182 2.88E-16 1.1E-09
183 2.3E-16 9.84E-10
184 1.84E-16 8.79E-10
185 1.47E-16 7.85E-10
186 1.18E-16 7.01E-10
187 9.43E-17 6.26E-10
188 7.55E-17 5.58E-10
189 6.04E-17 4.99E-10
190 4.83E-17 4.45E-10
191 3.86E-17 3.98E-10
192 3.09E-17 3.55E-10
193 2.47E-17 3.17E-10
194 1.98E-17 2.83E-10
195 1.58E-17 2.53E-10
196 1.27E-17 2.26E-10
197 1.01E-17 2.01E-10
198 8.1E-18 1.8E-10
199 6.48E-18 1.61E-10
200 5.19E-18 1.43E-10
201 4.15E-18 1.28E-10
202 3.32E-18 1.14E-10
203 2.66E-18 1.02E-10
204 2.12E-18 9.11E-11
205 1.7E-18 8.13E-11
206 1.36E-18 7.26E-11
207 1.09E-18 6.48E-11
208 8.7E-19 5.79E-11
209 6.96E-19 5.17E-11
210 5.57E-19 4.62E-11
211 4.46E-19 4.12E-11
212 3.56E-19 3.68E-11
213 2.85E-19 3.29E-11
214 2.28E-19 2.93E-11
215 1.82E-19 2.62E-11
216 1.46E-19 2.34E-11
217 1.17E-19 2.09E-11
218 9.34E-20 1.86E-11
219 7.48E-20 1.66E-11
220 5.98E-20 1.49E-11
221 4.78E-20 1.33E-11
222 3.83E-20 1.18E-11
223 3.06E-20 1.06E-11
224 2.45E-20 9.44E-12
225 1.96E-20 8.43E-12
226 1.57E-20 7.53E-12
227 1.25E-20 6.72E-12
228 1E-20 6E-12
229 8.03E-21 5.36E-12
230 6.42E-21 4.78E-12
231 5.14E-21 4.27E-12
232 4.11E-21 3.81E-12
233 3.29E-21 3.41E-12
234 2.63E-21 3.04E-12
235 2.1E-21 2.71E-12
236 1.68E-21 2.42E-12
237 1.35E-21 2.16E-12
238 1.08E-21 1.93E-12
239 8.62E-22 1.73E-12
240 6.89E-22 1.54E-12
241 5.52E-22 1.38E-12
242 4.41E-22 1.23E-12
243 3.53E-22 1.1E-12
244 2.82E-22 9.79E-13
245 2.26E-22 8.74E-13
246 1.81E-22 7.8E-13
247 1.45E-22 6.97E-13
248 1.16E-22 6.22E-13
249 9.25E-23 5.56E-13
250 7.4E-23 4.96E-13
251 5.92E-23 4.43E-13
252 4.74E-23 3.95E-13
253 3.79E-23 3.53E-13
254 3.03E-23 3.15E-13
255 2.43E-23 2.81E-13
256 1.94E-23 2.51E-13
257 1.55E-23 2.24E-13
258 1.24E-23 2E-13
259 9.94E-24 1.79E-13
260 7.95E-24 1.6E-13
261 6.36E-24 1.43E-13
262 5.09E-24 1.27E-13
263 4.07E-24 1.14E-13
264 3.26E-24 1.01E-13
265 2.6E-24 9.06E-14
266 2.08E-24 8.09E-14
267 1.67E-24 7.22E-14
268 1.33E-24 6.45E-14
269 1.07E-24 5.76E-14
270 8.54E-25 5.14E-14
271 6.83E-25 4.59E-14
272 5.46E-25 4.1E-14
273 4.37E-25 3.66E-14
274 3.5E-25 3.27E-14
275 2.8E-25 2.92E-14
276 2.24E-25 2.61E-14
277 1.79E-25 2.33E-14
278 1.43E-25 2.08E-14
279 1.15E-25 1.85E-14
280 9.16E-26 1.66E-14
281 7.33E-26 1.48E-14
282 5.87E-26 1.32E-14
283 4.69E-26 1.18E-14
284 3.75E-26 1.05E-14
285 3E-26 9.39E-15
286 2.4E-26 8.39E-15
287 1.92E-26 7.49E-15
288 1.54E-26 6.69E-15
289 1.23E-26 5.97E-15
290 9.84E-27 5.33E-15
291 7.87E-27 4.76E-15
292 6.3E-27 4.25E-15
293 5.04E-27 3.79E-15
294 4.03E-27 3.39E-15
295 3.22E-27 3.02E-15
296 2.58E-27 2.7E-15
297 2.06E-27 2.41E-15
298 1.65E-27 2.15E-15
299 1.32E-27 1.92E-15
300 1.06E-27 1.72E-15
301 8.45E-28 1.53E-15
302 6.76E-28 1.37E-15
303 5.41E-28 1.22E-15
304 4.33E-28 1.09E-15
305 3.46E-28 9.74E-16
306 2.77E-28 8.7E-16
307 2.22E-28 7.76E-16
308 1.77E-28 6.93E-16
309 1.42E-28 6.19E-16
310 1.13E-28 5.53E-16
311 9.08E-29 4.93E-16
312 7.26E-29 4.41E-16
313 5.81E-29 3.93E-16
314 4.65E-29 3.51E-16
315 3.72E-29 3.14E-16
316 2.97E-29 2.8E-16
317 2.38E-29 2.5E-16
318 1.9E-29 2.23E-16
319 1.52E-29 1.99E-16
320 1.22E-29 1.78E-16
321 9.75E-30 1.59E-16
322 7.8E-30 1.42E-16
323 6.24E-30 1.27E-16
324 4.99E-30 1.13E-16
325 3.99E-30 1.01E-16
326 3.19E-30 9.01E-17
327 2.55E-30 8.05E-17
328 2.04E-30 7.19E-17
329 1.63E-30 6.42E-17
330 1.31E-30 5.73E-17
331 1.05E-30 5.11E-17
332 8.37E-31 4.57E-17
333 6.7E-31 4.08E-17
334 5.36E-31 3.64E-17
335 4.29E-31 3.25E-17
336 3.43E-31 2.9E-17
337 2.74E-31 2.59E-17
338 2.19E-31 2.31E-17
339 1.76E-31 2.07E-17
340 1.4E-31 1.84E-17
341 1.12E-31 1.65E-17
342 8.99E-32 1.47E-17
343 7.19E-32 1.31E-17
344 5.75E-32 1.17E-17
345 4.6E-32 1.05E-17
346 3.68E-32 9.34E-18
347 2.95E-32 8.34E-18
348 2.36E-32 7.45E-18
349 1.89E-32 6.65E-18
350 1.51E-32 5.94E-18
351 1.21E-32 5.3E-18
352 9.65E-33 4.73E-18
353 7.72E-33 4.23E-18
354 6.18E-33 3.77E-18
355 4.94E-33 3.37E-18
356 3.95E-33 3.01E-18
357 3.16E-33 2.69E-18
358 2.53E-33 2.4E-18
359 2.02E-33 2.14E-18
360 1.62E-33 1.91E-18
initial mar 1
steady sta 2k 0.173287
T 4