Please fill in the yellow. Discount rate 10%

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 years Count Discounted Payback Period Present Value Year, n Projected CF Discount factor Discounted CF 0 $ (260,000) 1 ($260,000) 1 $ 79,997 0.9091 $72,725 2 $ 91,938 0.8264 $75,982 3 $ 69,770 0.7513 $52,420 4 $ 96,171 0.6830 $65,686 Payback period Cummulative CF $ (260,000) $ (187,275) $ (111,293) $ (58,874) $ 6,812 0.00 years