$\backslash$table$[[$Project Option #$4$: Manufacture Liquid Caffi,,,,,,,,$],[$Expansion Project Title,$\backslash$table$[[$Project Description and$],[$Details$]],\backslash$table$[[$Project Cost$],[($Initial$]],\backslash$table$[[$First Year Cash$],[$Flow$]],\backslash$table$[[$Annual Growth$],[$Rate $(5$ years$)]],\backslash$table$[[$Expenses as a$],[$percentage of$]],$Payback Period,NPV$,$IRR$],[$Development of Straight Caffine,$\backslash$table$[[$This project is another$],[$brain child of the research$],[$and development team.$],[$It extracts the caffine that$],[$is naturally found in$],[$coffee and concentrates it$],[$into a liquid, squirtable$],[$additive that can be used$],[$in any drink. R&D has$],[$been using variations of$],[$this liquid caffine to$],[$increase department$],[$productivity$.$ Since it$],[$already exists,$],[$investment would be$],[$minimal$.]],$$$6,500,000,$$$2,500,000,4\%,32\%,,,],[$Calculation of Minimum Payback Period:,,,Years,,,,,$],[,,,,,,,,],[,,,,,,,,],[,,,,,,,,],[$NPV of Projected Cash Flows,,,,,,,,$],[,,,,,,,,],[,$Year $0$ Cash Flow,Year $1$ Cash Flow,Year $2$ Cash Flow,Year $3$ Cash Flow,$\backslash$table$[[$Year $4$ Cash$],[$Flow$]],\backslash$table$[[$Year $5$ Cash$],[$Flow$]],,],[$Projected Revenues at annual growth rate,,,,,,,,$],[$Projected Expenses at $32\%$ of Revenue,,,,,,,,$],[$Annual Cash Flows,,,,,,,,$],[$Discount rate for each year $(6\%),,,,,,,,],[$Present value of cash flows,,,,,,,,$],[,,,,,,,,],[$NPV of Projected Cash Flows,,,,,,,,$],[,,,,,,,,],[,,,,,,,,],[$Internal Rate of Return $($IRR$)$:$,,,,,,,,]]$