Expected Revenue
	Comp 1	Comp 2	Comp 3	Comp 4	Comp 5		Total			Int Rate	5%	Annual
Year 1	$15.00	$50.00	$19.00	$5.00	$50.00		$139.00
Year 2	$5.00	$50.00	$4.00	$5.00	$50.00		$114.00
Year 3	$5.00	$50.00	$4.00	$5.00	$50.00		$114.00
Year 4	$5.00	$50.00	$4.00	$5.00	$50.00		$114.00
Year 5	$5.00	$50.00	$4.00	$15.00	$50.00		$124.00
	$35.00	$250.00	$35.00	$35.00	$250.00		$605.00
Operational Cost											Cost Instructions
	Comp 1	Comp 2	Comp 3	Comp 4	Comp 5		Total			Comp 1	50% of revenue
Year 1										Comp 2	Has 32% Gross Margin
Year 2										Comp 3	20% of revenue
Year 3										Comp 4	Has 32% Mark up
Year 4										Comp 5	80% of revenue
Year 5
	$0.00	$0.00	$0.00	$0.00	$0.00		$0.00
Gross Profit
	Opp. 1	Opp. 2	Opp. 3	Opp. 4	Opp. 5		Total
Year 1
Year 2
Year 3
Year 4
Year 5
	$0.00	$0.00	$0.00	$0.00	$0.00		$0.00
Gross Margin
NPV
New Revenue
	Comp 1	Comp 2	Comp 3	Comp 4	Comp 5		Total			Customer is requesting 25% discount in the whole project
Year 1										CFO are not going to allow a GM less than 10% of any of the components
Year 2										Also for component 5 the customer wants to be prorated in the the rest of the 5 Years
Year 3
Year 4
Year 5
	$0.00	$0.00	$0.00	$0.00	$0.00		$0.00			it this discount feasible?
New Gross Margin										Please show what would be the new Reveune and GM