What is the net present value of the following table :

Data

• Number of Customers = 1,000
• Customer Retention Rate = 80%
• Customer Revenue = $200
• Customer Revenue Growth = 10% per year
• COGS = 50% of Sales
• Operating Expenses = 20% of Sales
• Interest Expense is $1,000 per year
• Discount Rate = 8%

Today 1 2 3 4 5 Number of Customers Revenue per Customer Sales Revenue COGS Gross Profit Operating Expenses Net Profit bf Taxes Present Value Factor Present Value Net Present Value