Discount rate is 10%

Please fill in the yellow

Payback Period Year Count 0 1 2 3 4 Projected CF Cummulative CF $ (260,000) $ (260,000) $ 79,997 $ (180,003) $ 91,938 $ (88,065) $ 69,770 $ (18,294) $ 96,171 $ 77,877 Payback period AAAAA 0.00 years Count Discounted Payback Period Present Value Year, n Projected CF Discount factor 0 $ $ (260,000) 1 1 $ 79,997 2 $ 91,938 3 $ 69,770 4 $ 96,171 Payback period Discounted CF ($260,000) $0 $0 $0 $0 Cummulative CF $ (260,000) $ (260,000) $ (260,000) $ (260,000) $ (260,000) 0.00 years