Multipliers: Yr 1 0.909 Yr 2 0826 Yr 3 0.751 Yr 4 0683 Yr 5 0.621 Net Option Investment Yr Net Income from Operations Net Cash Flow Average Rate Cash of Return Payback Period (125 min) (3 years max) Cash Flow Present Value (10%) Present Value P.V. Index (>1.00) $ Option 1 $ 100,000 1 2 3 4 5,000 5,000 5,000 5,000 $ 15.000 $ 35,000 $ 60,000 $ 35,000 $ 15.000 $ 160,000 5 5,000 25,000 Totals $