Capital Investment Decision: Landscape Ventures Common-sized Pro Forma Inoome Statement Cowimon-sized Pro Forma Income Statement Year 1 Year2 Year 3 Year 4 Year 5 Sales Cost of Goods Sold Gross Profit SGisis. Depreciation Expense EBIT Tases Net inoome \begin{tabular}{|l|l|l|l|l|} \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline \end{tabular} Total Project Cash Flow Project Net Present Yalue Bssumptions \&. Squrces [\$] TotalFroject Cash Flow Terminal Value Terminal value est. Yr 5 Releuant Cash Flows. (Used for NPV, IRR, Payback) Net Present Value Project Net Present Yalue Bssumptions: Sources (\$]) TotalProject Cash Flow Terminal Value Terminal value est. Yr 5 Relevant CashFlows (Used for NPV, IRF, Payback) Net Present Value \begin{tabular}{|l|l|l|l|l|l|} \hline \multicolumn{1}{c|}{1} & 2 & \multicolumn{2}{c|}{3} & \multicolumn{1}{c|}{4} & 5 \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline \end{tabular} Capital Investment Decision: Landscape Ventures Common-sized Pro Forma Inoome Statement Cowimon-sized Pro Forma Income Statement Year 1 Year2 Year 3 Year 4 Year 5 Sales Cost of Goods Sold Gross Profit SGisis. Depreciation Expense EBIT Tases Net inoome \begin{tabular}{|l|l|l|l|l|} \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline \end{tabular} Total Project Cash Flow Project Net Present Yalue Bssumptions \&. Squrces [\$] TotalFroject Cash Flow Terminal Value Terminal value est. Yr 5 Releuant Cash Flows. (Used for NPV, IRR, Payback) Net Present Value Project Net Present Yalue Bssumptions: Sources (\$]) TotalProject Cash Flow Terminal Value Terminal value est. Yr 5 Relevant CashFlows (Used for NPV, IRF, Payback) Net Present Value \begin{tabular}{|l|l|l|l|l|l|} \hline \multicolumn{1}{c|}{1} & 2 & \multicolumn{2}{c|}{3} & \multicolumn{1}{c|}{4} & 5 \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline & & & & & \\ \hline \end{tabular}