Year Revenue Profit MarginNet Profit Discounted PrRetention RatCumulative Profit

0 107 0.37 39.59 39.59 1 39.59

1 107 0.37 39.59 35.9909091 0.9 71.9818182
2 107 0.37 39.59 32.7190083 0.81 98.4842149
3 107 0.37 39.59 29.744553 0.729 120.167994
4 107 0.37 39.59 27.0405027 0.6561 137.909268
5 107 0.37 39.59 24.5822752 0.59049 152.424855
6 107 0.37 39.59 22.3475229 0.531441 164.301245
7 107 0.37 39.59 20.3159299 0.4782969 174.018292
8 107 0.37 39.59 18.4690272 0.43046721 181.968602
9 107 0.37 39.59 16.7900247 0.38742049 188.473402
10 107 0.37 39.59 15.2636588 0.34867844 193.795511
11 107 0.37 39.59 13.8760535 0.3138106 198.149963
12 107 0.37 39.59 12.6145941 0.28242954 201.712697
13 107 0.37 39.59 11.4678128 0.25418658 204.627661
14 107 0.37 39.59 10.4252844 0.22876792 207.012632
15 107 0.37 39.59 9.47753123 0.20589113 208.963972
16 107 0.37 39.59 8.61593749 0.18530202 210.560522
17 107 0.37 39.59 7.83267044 0.16677182 211.866791
18 107 0.37 39.59 7.12060949 0.15009464 212.935556
19 107 0.37 39.59 6.47328136 0.13508517 213.810001
20 107 0.37 39.59 5.88480123 0.12157665 214.525455
21 107 0.37 39.59 5.3498193 0.10941899 215.110827
22 107 0.37 39.59 4.86347209 0.09847709 215.589767
23 107 0.37 39.59 4.42133827 0.08862938 215.981628
24 107 0.37 39.59 4.01939842 0.07976644 216.302241
25 107 0.37 39.59 3.65399857 0.0717898 216.564561
26 107 0.37 39.59 3.32181688 0.06461082 216.779186
27 107 0.37 39.59 3.01983353 0.05814974 216.954789
28 107 0.37 39.59 2.74530321 0.05233476 217.098463
29 107 0.37 39.59 2.49573019 0.04710129 217.216016
30 107 0.37 39.59 2.26884563 0.04239116 217.312195
31 107 0.37 39.59 2.06258693 0.03815204 217.390886
32 107 0.37 39.59 1.87507903 0.03433684 217.455271
33 107 0.37 39.59 1.7046173 0.03090315 217.507949
34 107 0.37 39.59 1.54965209 0.02781284 217.551049
35 107 0.37 39.59 1.40877463 0.02503156 217.586313
36 107 0.37 39.59 1.28070421 0.0225284 217.615165
37 107 0.37 39.59 1.16427655 0.02027556 217.638771
38 107 0.37 39.59 1.05843323 0.018248 217.658086
39 107 0.37 39.59 0.96221203 0.0164232 217.673888
40 107 0.37 39.59 0.87473821 0.01478088 217.686818
41 107 0.37 39.59 0.79521655 0.01330279 217.697396
42 107 0.37 39.59 0.72292414 0.01197252 217.706052
43 107 0.37 39.59 0.65720376 0.01077526 217.713133
44 107 0.37 39.59 0.59745796 0.00969774 217.718927
45 107 0.37 39.59 0.5431436 0.00872796 217.723668
46 107 0.37 39.59 0.49376691 0.00785517 217.727546
47 107 0.37 39.59 0.44887901 0.00706965 217.73072
48 107 0.37 39.59 0.40807183 0.00636269 217.733316
49 107 0.37 39.59 0.37097439 0.00572642 217.73544
50 107 0.37 39.59 0.33724945 0.00515378 217.737179
51 107 0.37 39.59 0.3065904 0.0046384 217.738601
52 107 0.37 39.59 0.27871855 0.00417456 217.739764
53 107 0.37 39.59 0.2533805 0.0037571 217.740716
54 107 0.37 39.59 0.23034591 0.00338139 217.741495
55 107 0.37 39.59 0.20940537 0.00304325 217.742132
56 107 0.37 39.59 0.19036852 0.00273893 217.742654
57 107 0.37 39.59 0.17306229 0.00246503 217.74308
58 107 0.37 39.59 0.15732936 0.00221853 217.743429
59 107 0.37 39.59 0.14302669 0.00199668 217.743715
60 107 0.37 39.59 0.13002426 0.00179701 217.743949
61 107 0.37 39.59 0.11820387 0.00161731 217.74414
62 107 0.37 39.59 0.10745807 0.00145558 217.744296
63 107 0.37 39.59 0.09768915 0.00131002 217.744424
64 107 0.37 39.59 0.08880832 0.00117902 217.744529
65 107 0.37 39.59 0.08073484 0.00106112 217.744614
66 107 0.37 39.59 0.07339531 0.000955 217.744685
67 107 0.37 39.59 0.066723 0.0008595 217.744742
68 107 0.37 39.59 0.06065728 0.00077355 217.744789
69 107 0.37 39.59 0.05514298 0.0006962 217.744827
70 107 0.37 39.59 0.05012998 0.00062658 217.744859
71 107 0.37 39.59 0.04557271 0.00056392 217.744884
72 107 0.37 39.59 0.04142974 0.00050753 217.744905
73 107 0.37 39.59 0.0376634 0.00045678 217.744923
74 107 0.37 39.59 0.03423945 0.0004111 217.744937
75 107 0.37 39.59 0.03112677 0.00036999 217.744948
76 107 0.37 39.59 0.02829707 0.00033299 217.744958
77 107 0.37 39.59 0.02572461 0.00029969 217.744965
78 107 0.37 39.59 0.02338601 0.00026972 217.744972
79 107 0.37 39.59 0.02126001 0.00024275 217.744977
80 107 0.37 39.59 0.01932728 0.00021847 217.744981
81 107 0.37 39.59 0.01757025 0.00019663 217.744984
82 107 0.37 39.59 0.01597296 0.00017696 217.744987
83 107 0.37 39.59 0.01452087 0.00015927 217.74499
84 107 0.37 39.59 0.01320079 0.00014334 217.744991
 85 107 0.37 39.59 0.01200072 0.00012901 217.744993
86 107 0.37 39.59 0.01090974 0.00011611 217.744994
87 107 0.37 39.59 0.00991795 0.0001045 217.744995
88 107 0.37 39.59 0.00901632 9.40461E-05 217.744996
89 107 0.37 39.59 0.00819665 8.46415E-05 217.744997
90 107 0.37 39.59 0.0074515 7.61773E-05 217.744997
91 107 0.37 39.59 0.00677409 6.85596E-05 217.744998
92 107 0.37 39.59 0.00615827 6.17037E-05 217.744998
93 107 0.37 39.59 0.00559842 5.55333E-05 217.744999
94 107 0.37 39.59 0.00508948 4.998E-05 217.744999
95 107 0.37 39.59 0.0046268 4.4982E-05 217.744999
96 107 0.37 39.59 0.00420618 4.04838E-05 217.744999
97 107 0.37 39.59 0.0038238 3.64354E-05 217.744999
98 107 0.37 39.59 0.00347618 3.27919E-05 217.744999
99 107 0.37 39.59 0.00316016 2.95127E-05 217.745
100 107 0.37 39.59 0.00287288 2.65614E-05 217.745
mulative Profit