|
Year |
Cash Flow |
PV of Cash flow at 8% |
|
0 |
-336875.00 |
-336875.00 |
|
1 |
100000.00 |
92592.59 |
|
2 |
82000.00 |
70301.78 |
|
3 |
76000.00 |
60331.25 |
|
4 |
111000.00 |
81588.31 |
|
5 |
142000. O0 |
96642.81 |
|
Net Present Value |
64581.74 | |