years Rev Inve Expe Tax NCF

0 750 -750
1 500 50 225 225
2 500 50 225 225
3 400 60 170 170
4 300 60 120 120
5 200 70 65 65
6 100 70 15 15
7 50 20 15 15
8
9
10
11
C NCF
-750
-525
-300
-130
-10
55
70
85