Calculate TRR Year $0$ Year $1$ Year $2$ Year $3$ Year $4$ Year $5$

Cash Flow $$(11,675,000)$ $$575,000$ $$690,000$ $$705,000$ $$680,000$ $$730,000$

$$13,900,000$

$$(11,675,000)$ $$575,000$ $$690,000$ $$705,000$ $$680,000$ $$14,630,000$

$$536,131$ $$599,866$ $$571,475$ $$513,949$ $$10,309,980$

Present Value of Inflows $$12,531,400$

Present Value of Outflows $$(11,675,000)$

Net Present Value $$856,400$