{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

CH.3 - #3.4 n 0 1 2 3 4 5 NCF \$100,000.00 \$100,000.00...

This preview shows pages 1–8. Sign up to view the full content.

#3.4 15% n NCF PW 0 1 \$100,000.00 \$86,956.52 2 \$100,000.00 \$75,614.37 3 \$100,000.00 \$65,751.62 4 \$200,000.00 \$114,350.65 5 \$200,000.00 \$99,435.35 PW(15%) = \$442,108.51 #3.16 8% n NCF PW 0 \$28,000.00 \$28,000.00 1 \$28,000.00 \$24,347.83 A = [20,000(F/A, 2 \$28,000.00 \$21,172.02 = [20,000(16.6 3 \$28,000.00 \$18,410.45 = \$27,908 4 \$20,000.00 \$11,435.06 5 \$20,000.00 \$9,943.53 6 \$20,000.00 \$8,646.55 7 \$20,000.00 \$7,518.74 8 \$20,000.00 \$6,538.04 9 \$20,000.00 \$5,685.25 10 \$20,000.00 \$4,943.69 PW(8%) = \$146,641.17 A/P = 0.15 AW(8%) = \$21,853.93 #3.20 8% n Income Expenses NCF FW 0 \$12,000.00 \$3,000.00 \$9,000.00 \$20,984.75 1 \$800.00 \$200.00 \$600.00 \$1,295.35 2 \$800.00 \$200.00 \$600.00 \$1,199.40 3 \$800.00 \$200.00 \$600.00 \$1,110.56 4 \$800.00 \$200.00 \$600.00 \$1,028.29 5 \$800.00 \$200.00 \$600.00 \$952.12 6 \$800.00 \$200.00 \$600.00 \$881.60 7 \$900.00 \$200.00 \$700.00 \$952.34 8 \$900.00 \$200.00 \$700.00 \$881.80 9 \$900.00 \$200.00 \$700.00 \$816.48 10 \$900.00 \$200.00 \$700.00 \$756.00 11 \$900.00 \$200.00 \$700.00 \$700.00

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

View Full Document
FW(8%) = \$31,558.70 #3.27 14.00% n NCF PW(14%@ n = 9) 0 (\$800.00) (\$2,601.56) 1 (\$800.00) (\$2,282.07) 2 \$700.00 \$1,751.59 3 4 5 \$700.00 \$1,182.27 6 7 (\$950.00) (\$1,234.62) 8 (\$950.00) (\$1,083.00) 9 x 10 (\$800.00) (\$701.75) 11 (\$800.00) (\$615.57) 12 (\$800.00) (\$539.98) x = \$6,124.69 PW(14%) = \$0.00 #3.41 12.00% n NCF PW(12%) 0 \$200.00 \$200.00 1 \$300.00 \$336.00 2 \$400.00 \$501.76 3 x 4 \$600.00 \$944.11 5 \$700.00 \$1,233.64 6 \$800.00 \$1,579.06 7 \$900.00 \$1,989.61 8 \$100.00 \$247.60 9 \$1,100.00 \$3,050.39 Total = \$10,082.17 x = \$917.83 F/W(@ 3) = 0.71 PW(12%) = \$11,000.00 x = \$653.31 #3.42 15.00% n NCF PW(15%) 0 1 2
3 4 5 6 7 8 9 10 11 #3.50 10.00% n NCF PW(10%) 0 \$2,000.00 \$2,000.00 1 \$2,000.00 \$1,818.18

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

View Full Document

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

View Full Document

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

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

Page1 / 8

CH.3 - #3.4 n 0 1 2 3 4 5 NCF \$100,000.00 \$100,000.00...

This preview shows document pages 1 - 8. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online