You are on page 1of 2

YEAR

Revenue
Margin
Discount Rate

1
1000
252
252

Present Value

1050.80609

Compensation

235

Company's Benefit

815.806092

2
3
1000
1000
252
252
229.0909 208.264463

4
1000
252
189.33133

5
1000
252
172.119391

Rate

0.1

You might also like