File Undo J15 Home Paste Insert Draw Arial Formulas Data Page Layout Font C Review View Developer Help P Comments g Share Clipboard 1 Year O Year 1 Year 2 Alignment Year 3 ab Year 4 General $ MO/O .00 Number Year 5 $85,034 $305,000 $219,966 Conditional Formatting v Format as Table v Cell Styles v Styles Total Insert Delete v Format v Cells Sort & Filter v Editing Find & Select v Analyze Data Analysis 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 Expenses/Costs Benefits/Returns Cash Flow $400,000 $300,000 $200,000 $100,000 $0 Year 0 -$100,000 -$200,000 -$300,000 $178,124 $0 -$178,124 $160,910 $210,000 $49,090 $94,910 $305,000 $210,090 $38,910' $305,000 $266,090 $38,910 $305,000 $266,090 $418,674 NPV ROI Payback Period ear 1 Year 2 Year 3 Year 4 Year 5 Expenses/Costs Benefits/Returns - Cash Flow