$ 3,598 $ 12,400 Year 2 $ 65,826 $ 3,291 $ 62,535 $ 26,310 $ 36,225 $ 19,002 $ 17,223 $ 3,897 $ 13,326 Year 3 $ 68,130 $ 3,406 $ 64,723 $ 27,231 $ 37,493 $ 19,002 $ 18,491 $ 4,337 $ 14,154 NPV/IRR Cash Flow Analysis EOY Initial Investment ATCF 0 $ (100,000) 1 $ 2 $ 3 $ 4 $ 5 $ Discount Rate: Net Sales Proceeds 12,400 13,326 14,154 15,011 15,772 Total Annual CF $ (100,000) $ 12,400 $ 13,326 $ 14,154 $ 15,011 $ 185,124…
Words 483 - Pages 2