What is the NPV of the cash flow in year 5?Using the information in Exhibit 7, construct a pro-forma for the normal scenario. FIGURE 4 Normal Scenario - Projected Income Statement Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 2015 2016 2017 2018 2019 2020 Sales $- $2,160,000 $2,643,840 $2,990,712 $3,201,856 $3,427,907 Cost of Sales $- $(756,000) $(925,344) $(1,046,749) $(1,120,650) $(1,199,767) Gross Profit $- $1,404,000 $1,718,496 $1,943,963 $2,081,206 $2,228,140 Gross profit margin $- 65% 65% 65% 65% 65% Operating expenses: Fixed operating expenses(rent, maintenance, insuranec,shop manager's salary) $- $250,000 $252,500 $255,025 $257,575 $260,151 Variable operating expenses (Sta