assignment8

assignment8 - Slow & Safe Price Tag 1st Yr Income...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Slow & Safe Price Tag 1st Yr Income Salvage Value Cash Payment Cash Flow Random # $15,000.00 $6,000.00 $1,000.00 $5,000.00 Income Increase VLOOKUP Table 0 0.25 0.95 105.00% 110.00% 125.00% 0.49 Year 1 Income Year 2 Income Year 3 Income Year 4 Income $6,000.00 $6,600.00 $7,260.00 $7,986.00 Costs Annual Payment on loan Maintenance costs Cash Downpayment (yr 1) TOTAL Annual CASH FLOW NPV ($3,535.30) $2,000.00 $5,000.00 $4,535.30 $2,682.85 ($3,535.30) ($2,100.00) $964.70 ($3,535.30) ($2,205.00) $1,519.70 $0.00 ($2,315.25) $5,670.75 Super New Englander VLOOKUP Table 0 0.15 0.95 1.08 1.1 1.3 Price Tag 1st Yr Income Salvage Value Cash Payment Cash Flow Random # $71,000.00 $15,000.00 $25,000.00 $5,000.00 Year 1 Income Year 2 Income Year 3 Income Year 4 Income $15,000.00 $16,200.00 $17,496.00 $18,895.68 ($22,885.81) 1000 5000 ($22,885.81) ($1,060.00) $7,745.81 ($22,885.81) ($1,123.60) $6,513.41 0 ($1,191.02) $17,704.66 0.08 Costs Annual Payment on Loan Maintenance costs Cash Downpayment (yr 1) TOTAL Annual CASH FLOW $13,885.81 NPV $5,359.47 Buy SuperNewEnglander Year 5 Income TOTAL CF $1,000.00 $28,846.00 $0.00 ($10,605.91) $0.00 $8,620.25 $5,000.00 $1,000.00 $4,619.84 Year 5 Income TOTAL CF $25,000.00 $92,591.68 0 ($68,657.43) 0 4374.62 5000 $25,000.00 $14,559.64 ...
View Full Document

This note was uploaded on 05/20/2008 for the course CS 021 taught by Professor Kane during the Fall '08 term at BC.

Page1 / 2

assignment8 - Slow & Safe Price Tag 1st Yr Income...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online