PS 15 - 174,545.45 100,571.43 3 300,000.00 100,000.00...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
PS 14 i 10% Defender MV Loss in MV Cost of C Ann Exp Marg Cost Year 0 Value Cum.NPV Annuity 0 300,000.00 1 250,000.00 50,000.00 30,000.00 45,000.00 125,000.00 113,636.36 113,636.36 125,000.00 2 200,000.00 50,000.00 25,000.00 50,000.00 125,000.00 103,305.79 216,942.15 125,000.00 3 150,000.00 50,000.00 20,000.00 70,000.00 140,000.00 105,184.07 322,126.22 129,531.72 4 100,000.00 50,000.00 15,000.00 80,000.00 145,000.00 99,036.95 421,163.17 132,864.68 ChallengerMV Loss in MV Cost of C Ann Exp Marg Cost Year 0 Value Cum.NPV Annuity 0 500,000.00 1 450,000.00 50,000.00 50,000.00 2,000.00 102,000.00 92,727.27 92,727.27 102,000.00 2 400,000.00 50,000.00 45,000.00 4,000.00 99,000.00 81,818.18
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 174,545.45 100,571.43 3 300,000.00 100,000.00 40,000.00 6,000.00 146,000.00 109,691.96 284,237.42 114,296.07 4 200,000.00 100,000.00 30,000.00 8,000.00 138,000.00 94,255.86 378,493.27 119,403.58 5 100,000.00 100,000.00 20,000.00 10,000.00 130,000.00 80,719.77 459,213.04 121,139.24 Keep Def Keep Chall Year 1 Year 2 Year 3 Year 4 4 102,000.00 99,000.00 146,000.00 138,000.00 Php378,493.27 1 3 125,000.00 102,000.00 99,000.00 146,000.00 372,034.01 2 2 125,000.00 125,000.00 102,000.00 99,000.00 361,194.59 3 1 125,000.00 125,000.00 140,000.00 102,000.00 391,793.59 4 125,000.00 125,000.00 140,000.00 145,000.00 421,163.17...
View Full Document

This note was uploaded on 10/05/2011 for the course IE 150 taught by Professor J3patino during the Spring '11 term at University of the Philippines Diliman.

Ask a homework question - tutors are online