EJ PERIODS 0 1 2 3

CASH FLOW -$ 65,000 $ 20,000 $ 30,000 $ 20,000

TIO 10%
VPN -$ 6,998
TIR 4%

1. PERIODS 0 1 2 3 4
CASH FLOW -$ 95,000 $ 75,000 $ 80,000 $ 80,000 $ 90,000

TIO 30%
VPN $ 77,954.38
TIR 73.55%

2. PERIODS 0 1 2 3 4
CASH FLOW -$ 60,000 $ 60,000 $ 65,000 $ 55,000 $ 50,000

TIO 30%
VPN $ 67,155.91
TIR 92.61%

3. PERIODS 0 1 2 3 4
CASH FLOW -$ 55,000 $ 60,000 $ 60,000 $ 60,000 $ 60,000

TIO 30%
VPN $ 74,974.44
TIR 102.62%

4. PERIODS 0 1 2 3 4
CASH FLOW -$ 60,000 $ 50,000 $ 45,000 $ 50,000 $ 85,000

TIO 35%
VPN $ 47,641.30
TIR 77.43%