Acc Final Project

Acc Final Project - Quantitative Analysis Assumption: (1)...

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

View Full Document Right Arrow Icon
Quantitative Analysis Assumption: (1) Education does not depreciate at least not the the short term extent that would be applicable to this project. Years Tuition Books, Fees and Supplies Room and Board Total Investment 0 $27,343.00 $6,103.00 $8,932.00 $42,378.00 1 $27,343.00 $6,103.00 $8,932.00 $42,378.00 2 $27,343.00 $6,103.00 $8,932.00 $42,378.00 44% 2.90% Average $25,000 4% Washington, D.C. $36,000 Cash Inflows Years Avg Salary Marginal Tax Rate Living Expenses Net Cash Inflows 3 $102,452.00 25.00% $76,839.00 $36,000.00 $40,839.00 4 $105,423.11 25.00% $79,067.33 $36,000.00 $43,067.33 5 $108,480.38 25.00% $81,360.28 $36,000.00 $45,360.28 6 $111,626.31 25.00% $83,719.73 $36,000.00 $47,719.73 7 $114,863.47 25.00% $86,147.60 $36,000.00 $50,147.60 Accrual Method Present Value IRR Years Years 0 $(42,378.00) 0 $(42,378.00) 1 $(40,748.08) 1 $(42,378.00) 2 $(39,180.84) 2 $(42,378.00) 3 $36,305.72 3 $40,839.00 4 $36,814.14 4 $43,067.33 5 $37,282.85 5 $45,360.28 6 $37,713.60 6 $47,719.73 7 $38,108.06
Background image of page 1

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

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 3

Acc Final Project - Quantitative Analysis Assumption: (1)...

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