customer price 60 begin

retentional rate 0.6 middle

profit per year 15 end
discount rate 0.12

period retention rate

1 0.6 middle
2 0.36
3 0.216
4 0.1296
5 0.07776
6 0.046656
7 0.027994
8 0.016796
9 0.010078
10 0.006047
11 0.003628
12 0.002177
13 0.001306
14 0.000784
15 0.00047
16 0.000282
17 0.000169
18 0.000102
19 6.094E-05
20 3.656E-05
21 2.194E-05
22 1.316E-05
23 7.897E-06
24 4.738E-06
25 2.843E-06
26 1.706E-06
27 1.023E-06
28 6.141E-07
29 3.685E-07
30 2.211E-07
31 1.326E-07
32 7.959E-08
33 4.775E-08
34 2.865E-08
35 1.719E-08
36 1.031E-08
37 6.189E-09
38 3.713E-09
39 2.228E-09
40 1.337E-09
41 8.02E-10
42 4.812E-10
43 2.887E-10
44 1.732E-10
45 1.039E-10
46 6.237E-11
47 3.742E-11
48 2.245E-11
49 1.347E-11
50 8.083E-12
51 4.85E-12
52 2.91E-12
53 1.746E-12
54 1.048E-12
55 6.285E-13
56 3.771E-13
57 2.263E-13
58 1.358E-13
59 8.146E-14
60 4.887E-14
61 2.932E-14
62 1.759E-14
63 1.056E-14
64 6.334E-15
65 3.8E-15
66 2.28E-15
67 1.368E-15
68 8.209E-16
69 4.925E-16
70 2.955E-16
71 1.773E-16
72 1.064E-16
73 6.383E-17
74 3.83E-17
75 2.298E-17
76 1.379E-17
77 8.273E-18
78 4.964E-18
79 2.978E-18
80 1.787E-18
81 1.072E-18
82 6.433E-19
83 3.86E-19
84 2.316E-19
85 1.389E-19
86 8.337E-20
 87 5E-20
88 3E-20
89 1.801E-20
90 1.08E-20
91 6.483E-21
92 3.89E-21
93 2.334E-21
94 1.4E-21
95 8.402E-22
96 5.041E-22
97 3.025E-22
98 1.815E-22
99 1.089E-22
100 6.533E-23
101 3.92E-23
102 2.352E-23
103 1.411E-23
104 8.467E-24
105 5.08E-24
106 3.048E-24
107 1.829E-24
108 1.097E-24
109 6.584E-25
110 3.95E-25
111 2.37E-25
112 1.422E-25
113 8.533E-26
114 5.12E-26
115 3.072E-26
116 1.843E-26
117 1.106E-26
118 6.635E-27
119 3.981E-27
120 2.389E-27
121 1.433E-27
122 8.599E-28
123 5.159E-28
124 3.096E-28
125 1.857E-28
126 1.114E-28
127 6.687E-29
128 4.012E-29
129 2.407E-29
130 1.444E-29
131 8.666E-30
132 5.2E-30
133 3.12E-30
134 1.872E-30
135 1.123E-30
136 6.739E-31
137 4.043E-31
138 2.426E-31
139 1.456E-31
140 8.733E-32
141 5.24E-32
142 3.144E-32
143 1.886E-32
144 1.132E-32
145 6.791E-33
146 4.075E-33
147 2.445E-33
148 1.467E-33
149 8.801E-34
150 5.281E-34
151 3.168E-34
152 1.901E-34
153 1.141E-34
154 6.844E-35
155 4.106E-35
156 2.464E-35
157 1.478E-35
158 8.869E-36
159 5.322E-36
160 3.193E-36
161 1.916E-36
162 1.149E-36
163 6.897E-37
164 4.138E-37
165 2.483E-37
166 1.49E-37
167 8.938E-38
168 5.363E-38
169 3.218E-38
170 1.931E-38
171 1.158E-38
172 6.95E-39
173 4.17E-39
174 2.502E-39
175 1.501E-39
176 9.008E-40
177 5.405E-40
178 3.243E-40
179 1.946E-40
180 1.167E-40
181 7E-41
182 4.203E-41
183 2.522E-41
184 1.513E-41
185 9.078E-42
186 5.447E-42
187 3.268E-42
188 1.961E-42
189 1.176E-42
190 7.059E-43
191 4.235E-43
192 2.541E-43
193 1.525E-43
194 9.148E-44
195 5.489E-44
196 3.293E-44
197 1.976E-44
198 1.186E-44
199 7.114E-45
200 4.268E-45
201 2.561E-45
202 1.537E-45
203 9.219E-46
204 5.532E-46
205 3.319E-46
206 1.991E-46
207 1.195E-46
208 7.169E-47
209 4.301E-47
210 2.581E-47
211 1.549E-47
212 9.291E-48
213 5.575E-48
214 3.345E-48
215 2.007E-48
216 1.204E-48
217 7.225E-49
218 4.335E-49
219 2.601E-49
220 1.561E-49
221 9.363E-50
222 5.618E-50
223 3.371E-50
224 2.022E-50
225 1.213E-50
226 7.281E-51
227 4.369E-51
228 2.621E-51
229 1.573E-51
230 9.436E-52
231 5.662E-52
232 3.397E-52
233 2.038E-52
234 1.223E-52
235 7.337E-53
236 4.402E-53
237 2.641E-53
238 1.585E-53
239 9.509E-54
240 5.706E-54
241 3.423E-54
242 2.054E-54
243 1.232E-54
244 7.394E-55
245 4.437E-55
246 2.662E-55
247 1.597E-55
248 9.583E-56
249 5.75E-56
250 3.45E-56
251 2.07E-56
252 1.242E-56
253 7.452E-57
254 4.471E-57
255 2.683E-57
256 1.61E-57
257 9.658E-58
258 5.795E-58
259 3.477E-58
260 2.086E-58
261 1.252E-58
262 7.51E-59
263 4.506E-59
264 2.704E-59
265 1.622E-59
266 9.733E-60
267 5.84E-60
268 3.504E-60
269 2.102E-60
270 1.261E-60
271 7.568E-61
272 4.541E-61
273 2.725E-61
274 1.635E-61
275 9.808E-62
276 5.885E-62
277 3.531E-62
278 2.119E-62
279 1.271E-62
280 7.627E-63
281 4.576E-63
282 2.746E-63
283 1.647E-63
284 9.885E-64
285 5.931E-64
286 3.558E-64
287 2.135E-64
288 1.281E-64
289 7.686E-65
290 4.612E-65
291 2.767E-65
292 1.66E-65
293 9.961E-66
294 5.977E-66
295 3.586E-66
296 2.152E-66
297 1.291E-66
298 7.746E-67
299 4.648E-67
300 2.789E-67