|
13.00% |
|
Cash flows |
Year |
Discounted CF |
                         Â
-Â Â |
0 |
0.00 |
            Â
6,000.00 |
1 |
5309.73 |
            Â
6,000.00 |
2 |
4698.88 |
            Â
6,000.00 |
3 |
4158.30 |
value of A = 14,166.92
value of B = 200/0.10 = 2000
value of C = 35,000/1.125 = 19,859.94
|
12.00% |
|
Cash flows |
Year |
Discounted CF |
                         Â
-Â Â |
0 |
0.00 |
            Â
2,500.00 |
1 |
2232.14 |
            Â
2,500.00 |
2 |
1992.98 |
            Â
2,500.00 |
3 |
1779.45 |
            Â
2,500.00 |
4 |
1588.80 |
            Â
2,500.00 |
5 |
1418.57 |
            Â
8,500.00 |
6 |
4306.36 |
value of D = 13,318.31
|
19.00% |
|
Cash flows |
Year |
Discounted CF |
                         Â
-Â Â |
0 |
0.00 |
            Â
3,000.00 |
1 |
2521.01 |
            Â
2,000.00 |
2 |
1412.33 |
            Â
8,000.00 |
3 |
4747.33 |
            Â
7,000.00 |
4 |
3490.68 |
            Â
4,000.00 |
5 |
1676.20 |
            Â
1,000.00 |
6 |
352.14 |
value of E = 14,199.69