| <table border="1"> |
| <tr><td>Year --></td><td>1</td><td>2</td><td>3</td><td>4</td><td>5</td></tr> |
| <tr><td>Sales</td><td>700</td><td>900</td><td>1200</td><td>1600</td><td>2200</td></tr> |
| <tr><td>OPR</td><td>75</td><td>105</td><td>130</td><td>200</td><td>280</td></tr> |
| <tr><td>Royalty</td><td>60</td><td>36</td><td>48</td><td>64</td><td>88</td></tr> |
| <tr><td>Discount Factor,10%</td><td>0.9091</td><td>0.8264</td><td>0.7531</td><td>0.6830</td><td>0.6209</td></tr> |
| <tr><td>Discounted OPR</td><td>68.2</td><td>86.8</td><td>97.7</td><td>136.6</td><td>173.9</td></tr> |
| <tr><td>Discounted R</td><td>54.5</td><td>29.8</td><td>36.1</td><td>43.7</td><td>54.6</td></tr> |
| </table> |
|
|
