Year Cash Flow (CF) Discount Rate (r) Discounted Cash Flow (DCF)

1 $100,000 0.07 $93,458

2 $102,500 0.07 $89,527
3 $105,063 0.07 $85,762
4 $107,689 0.07 $82,155
5 $110,381 0.07 $78,700
6 $113,141 0.07 $75,391
7 $115,969 0.07 $72,220
8 $118,869 0.07 $69,183
9 $121,840 0.07 $66,273
10 $124,886 0.07 $63,486
11 $128,008 0.07 $60,816
12 $131,209 0.07 $58,258
13 $134,489 0.07 $55,808
14 $137,851 0.07 $53,461
15 $141,297 0.07 $51,213
16 $144,830 0.07 $49,059
17 $148,451 0.07 $46,996
18 $152,162 0.07 $45,019
19 $155,966 0.07 $43,126
20 $159,865 0.07 $41,312
21 $163,862 0.07 $39,575
22 $167,958 0.07 $37,910
23 $172,157 0.07 $36,316
24 $176,461 0.07 $34,789
25 $180,873 0.07 $33,326
26 $185,394 0.07 $31,924
27 $190,029 0.07 $30,581
28 $194,780 0.07 $29,295
29 $199,650 0.07 $28,063
30 $204,641 0.07 $26,883

Total $4,390,270 $1,609,886

 Parameters
Stake 10%
Annual Growth Rate 2.50%
Cash Flow $1,000,000