End of Expenditures Annual the year revenue Cumulative Discounting Net present value coefficient present value 140,225 0 1 2 3 4 5 64,200 64,200 64,200 64,200 64,200 64,200 Annual revenue increases by 27% per year Discount rate 3.4%