Month

1 2 3 Customer 7.5
2.5 2.5 2.5 Old Company 7.460812
7.5 New Company 7.421693

Month Month
1 2 3 Total discount in last month 1
2.5 2.5 2.5 7.5 5

Npv of last month 3rd month Npv of last month

7.421693166342 7.5 19.68759
2.473897722114 4.921898

Month
1 2 3 4 5 Total discount in last month
7 7 7 7 7 35

Npv of last month 3rd month

34.2729516611 35
6.854590332219
 2 3 4 Total discount in last month
5 5 5 20

Npv of last month 3rd month

20