\begin{tabular}{|c|c|c|c|c|c|c|} \hline & & & & & & \\ \hline Marketing Survey & $11,800 & & & & & \\ \hline Year 1 Revenue & $214,000 & & & & & \\ \hline Sales growth rate & 1.75% & & & & & \\ \hline variable costs ( % of revenue) & 60% & & & & & \\ \hline NWCYearo & $43,000 & & & & & \\ \hline Initial Investment & $207,000 & & & & & \\ \hline Yea 5: equipment & $98,000 & & & & & \\ \hline Tax & 22% & & & & & \\ \hline \multirow[t]{3}{*}{ R } & 14% & & & & & \\ \hline & & & & & & \\ \hline & & Year 1 & Year 2 & Year 3 & Year 4 & Year 5 \\ \hline \multicolumn{7}{|l|}{ Sales } \\ \hline \multicolumn{7}{|l|}{ Variable costs } \\ \hline \multicolumn{7}{|l|}{ depreciation } \\ \hline \multicolumn{7}{|l|}{ EBIT } \\ \hline \multicolumn{7}{|l|}{Tax} \\ \hline \multicolumn{7}{|l|}{ NI } \\ \hline \multicolumn{7}{|l|}{ OCF } \\ \hline & - & & & & + & \\ \hline & & & & & & \\ \hline Initial Investment & Year 0 & Year 1 & Year 2 & Year 3 & Year 4 & Year 5 \\ \hline \multicolumn{7}{|l|}{ Investment in NWC } \\ \hline \multicolumn{7}{|l|}{ OCF } \\ \hline \multicolumn{7}{|l|}{ Terminal CF } \\ \hline Project CF & & & & & & \\ \hline & & & & & & \\ \hline \end{tabular}