Year | Cashflow | Discount | Present value |
1 | 5 | 6.45% | 4.70 |
2 | 5 | 13.32% | 4.41 |
3 | 5 | 20.62% | 4.15 |
4 | 5 | 28.41% | 81.77 |
Total |
|
| 95.03 |