DCF

Interest
Year
Cash
PV
NPV

10%
0

98.4908867

1
2
3
4
10
10
10
10
9.09090909 8.26446281 7.51314801 6.83013455

5
10
6.20921323

6
7
10
10
5.6447393 5.13158118

8
9
10
10
10
10
4.6650738 4.24097618 3.85543289

11
12
10
10
3.50493899 3.18630818

13
14
15
16
10
10
10
10
2.8966438 2.63331254 2.39392049 2.17629136

17
10
1.97844669

18
19
20
21
22
10
10
10
10
10
1.7985879 1.63507991 1.48643628 1.35130571 1.22845974

23
24
25
26
27
28
10
10
10
10
10
10
1.11678158 1.01525598 0.92295998 0.83905453 0.76277684 0.69343349

29
30
31
32
33
34
10
10
10
10
10
10
0.63039409 0.57308553 0.52098685 0.47362441 0.43056764 0.39142513

35
36
37
38
39
40
10
10
10
10
10
10
0.35584103 0.32349184 0.29408349 0.26734863 0.24304421 0.22094928

41
42
43
44 x
10
10
10
10 x
0.20086298 0.18260271 0.16600247 0.15091133 x
x