Year	FCFF	TV	Cost of Capital	Discounting Computation	Discount Factor	PV
1	$2,595		7.56%	Leave as is in the current edition	0.9297	$2,413
2	$2,760		7.56%		0.8643	$2,385
3	$2,872		7.56%		0.8035	$2,308
4	$2,988		7.56%		0.7470	$2,232
5	$3,147		7.56%		0.6945	$2,186
6	$3,201		7.55%		0.6457	$2,067
7	$3,249		7.54%		0.6005	$1,951
8	$3,291		7.53%		0.5584	$1,838
9	$3,328		7.51%		0.5194	$1,729
10	$3,316	$49,316	7.50%		0.4832	$25,432
						$44,538