For the following income statement summary, calculate the cumulative cash flow. You can do it in Excel and paste the result below.

Year $012345$

Unit Price $-$ $$105$ $$110$ $$115$ $$120$ $$125$

Units Sold $-9001000110012001300$

Net Sales $-$

Cost of Sales $-$ $$54,000$ $$60,000$ $$66,000$ $$72,000$ $$78,000$

Fixed Costs $-$ $$15,000$ $$15,750$ $$16,538$ $$17,364$ $$18,233$

Depreciation $-$ $$13,000$ $$13,000$ $$13,000$ $$13,000$ $$13,000$

PBIT $-$

Tax@$40\%-$

NOPAT $-$

Adjustments

Add back Depreciation $-$

CapEx $($$$100,000)-----$

Salvage value $-----$ $$40,000$

Net cash flow

Cumulative cash flow

Place your answer in the space below.