... 1,167 1, 042 2 4, 445 1,556 1, 240 3 1 ,48 1 518 369 4 741 259 165Totals 10,000 3,500 2,816The present value increases to 2,816, or $2,816,000.arlier we began to come to grips with the topic of risk. ... 2,1 84. 00 2,271.36 2,362.21 2 ,45 6.705. Operating cash flow (3 – 4) 900.00 816.00 728. 64 637.79 543 .306. Depreciation 250.00 250.00 250.00 250.00 250.007. Income (5 – 6) 650.00 566.00 47 8. 64 387.79 ... year.Year12 34 Cost per worker $2 ,40 0 $2,568 $2, 748 $2, 940 The present value at 10 percent is $9,2 14 if the first payment is made immediately. If it isdelayed a year, present value falls to $8,377. 4 The...