NCF DF(10%) PV -585,000.

00
1 89,962.50 1.1 81784.090909 89,962.50
2 89,962.50 1.21 74349.173554 89,962.50
3 89,962.50 1.331 67590.157776 89,962.50
4 89,962.50 1.4641 61445.597978 89,962.50
5 89,962.50 1.61051 55859.634526 89,962.50
6 89,962.50 1.771561 50781.485932 89,962.50
7 89,962.50 1.9487171 46164.987211 89,962.50
8 89,962.50 2.14358881 41968.170192 89,962.50
9 89,962.50 2.357947691 38152.881993 89,962.50
10 89,962.50 2.5937424601 34684.438175 89,962.50
552780.61825 0.10

552780.61825 585,000.00 -32,219.38

-32,219.38