Discounting Discount Rate = Cost of Capital \begin{tabular}{|l|l} \hline Cumulative Discount Factor & 0.0% \end{tabular} Price or Cost / Unit Sales Revenue / Unit Variable Cost / Unit Cash Fixed Costs \begin{tabular}{|r|} \hline$15.30 \\ \hline$9.20 \\ \hline$7,940 \\ \hline \end{tabular} \begin{tabular}{ll|l|l|l|l|l|l|l|} \hline PROJECT NPV & \multicolumn{2}{l|}{ Basics } \\ (in thousands of $ ) & \multicolumn{2}{l|}{ Y } \\ Year & 2022 & 2023 & 2024 & 2025 & 2026 & 2027 & 2028 & 2029 \\ \hline \end{tabular} Cash Flow Forecasts Sales Revenue Variable costs Gross Margin Cash Fixed Costs Depreciation Total Fixed Costs Operating Profit Taxes Net Profit Add Back Depreciation Operating Cash Flow Investment in Plant \& Equip ($37,500) $5,600 Cash Flows Present Value of Each Cash Flow Net Present Value