Need the present value using the time value of money formula. I someone can show how they got it. Thanks, btw using excel.

Using the schedule of cash flows and other information below, estimate the firm's value of operations by discounting the cash flows back to the present (time value of money formula) Compute the value of operations a second way by using the NPV formula in Excel FCFF See cash flow schedule WACC 18% Debt 75 million Number of shares 100 million SHOW WORK HERE, HIGHLIGHT FINAL ANSWER IN YELLOW Time FCFF, millions Present Value NPV 0 $136.29 1 -2 2 10 3 18 4 5 52 6 56 7 59 61 growing at 2% per year 9 62.22 10 63.46 30 8