Scenario Comparison $($$$)$

Initial Investment

Annual Net Income

Annual Cash Flow

NPV

Scenario A

$2,000,000$

$545,100$

$655,425$

Scenario B

$2,000,000$

$426,995$

$-493,005$

$-3,777,184$

Scenario C

$2,000,000$

$1,644,385$

$2,564,385$

$7,244,095$

Expected interest rate: $12\%$

Forecasting period: $5$ years

PV annuity factor: $3\mathrm{.}6048$