THIS CAN BE SOLVED IN EXCEL AS FOLLOWS:
THE CASHFLOWS ARE:
1 |
2,000.00 |
2 |
2,100.00 |
3 |
2,200.00 |
4 |
2,300.00 |
5 |
2,400.00 |
6 |
2,500.00 |
7 |
2,600.00 |
8 |
2,700.00 |
9 |
2,800.00 |
10 |
2,900.00 |
11 |
3,000.00 |
12 |
3,100.00 |
13 |
3,200.00 |
14 |
3,300.00 |
15 |
3,400.00 |
16 |
3,500.00 |
17 |
3,600.00 |
18 |
3,700.00 |
19 |
3,800.00 |
20 |
3,900.00 |
21 |
4,000.00 |
22 |
4,100.00 |
23 |
4,200.00 |
24 |
4,300.00 |
25 |
4,400.00 |
26 |
4,500.00 |
27 |
4,600.00 |
28 |
4,700.00 |
29 |
4,800.00 |
30 |
4,900.00 |
31 |
5,000.00 |
32 |
5,100.00 |
33 |
5,200.00 |
34 |
5,300.00 |
35 |
5,400.00 |
36 |
5,500.00 |
37 |
5,600.00 |
38 |
5,700.00 |
39 |
5,800.00 |
40 |
5,900.00 |
41 |
6,000.00 |
42 |
6,100.00 |
43 |
6,200.00 |
44 |
6,300.00 |
45 |
6,400.00 |
46 |
6,500.00 |
47 |
6,600.00 |
48 |
6,700.00 |
49 |
6,800.00 |
50 |
6,900.00 |
51 |
7,000.00 |
52 |
7,100.00 |
53 |
7,200.00 |
54 |
7,300.00 |
55 |
7,400.00 |
56 |
7,500.00 |
57 |
7,600.00 |
58 |
7,700.00 |
59 |
7,800.00 |
60 |
7,900.00 |
61 |
8,000.00 |
62 |
8,100.00 |
63 |
8,200.00 |
64 |
8,300.00 |
65 |
8,400.00 |
66 |
8,500.00 |
67 |
8,600.00 |
68 |
8,700.00 |
69 |
8,800.00 |
70 |
8,900.00 |
71 |
9,000.00 |
72 |
9,100.00 |
73 |
9,200.00 |
74 |
9,300.00 |
75 |
9,400.00 |
76 |
9,500.00 |
77 |
9,600.00 |
78 |
9,700.00 |
79 |
9,800.00 |
80 |
9,900.00 |
81 |
10,000.00 |
82 |
10,100.00 |
83 |
10,200.00 |
84 |
10,300.00 |
85 |
10,400.00 |
86 |
10,500.00 |
87 |
10,600.00 |
88 |
10,700.00 |
89 |
10,800.00 |
90 |
10,900.00 |
91 |
11,000.00 |
92 |
11,100.00 |
93 |
11,200.00 |
94 |
11,300.00 |
95 |
11,400.00 |
96 |
11,500.00 |
97 |
11,600.00 |
98 |
11,700.00 |
99 |
11,800.00 |
100 |
11,900.00 |
101 |
12,000.00 |
102 |
12,100.00 |
103 |
12,200.00 |
104 |
12,300.00 |
105 |
12,400.00 |
106 |
12,500.00 |
107 |
12,600.00 |
108 |
12,700.00 |
109 |
12,800.00 |
110 |
12,900.00 |
111 |
13,000.00 |
112 |
13,100.00 |
113 |
13,200.00 |
114 |
13,300.00 |
115 |
13,400.00 |
116 |
13,500.00 |
117 |
13,600.00 |
118 |
13,700.00 |
119 |
13,800.00 |
120 |
13,900.00 |
121 |
14,000.00 |
122 |
14,100.00 |
123 |
14,200.00 |
124 |
14,300.00 |
125 |
14,400.00 |
126 |
14,500.00 |
127 |
14,600.00 |
128 |
14,700.00 |
129 |
14,800.00 |
130 |
14,900.00 |
131 |
15,000.00 |
132 |
15,100.00 |
133 |
15,200.00 |
134 |
15,300.00 |
135 |
15,400.00 |
136 |
15,500.00 |
137 |
15,600.00 |
138 |
15,700.00 |
139 |
15,800.00 |
140 |
15,900.00 |
141 |
16,000.00 |
142 |
16,100.00 |
143 |
16,200.00 |
144 |
16,300.00 |
145 |
16,400.00 |
146 |
16,500.00 |
147 |
16,600.00 |
148 |
16,700.00 |
149 |
16,800.00 |
150 |
16,900.00 |
151 |
17,000.00 |
152 |
17,100.00 |
153 |
17,200.00 |
154 |
17,300.00 |
155 |
17,400.00 |
156 |
17,500.00 |
157 |
17,600.00 |
158 |
17,700.00 |
159 |
17,800.00 |
160 |
17,900.00 |
161 |
18,000.00 |
162 |
18,100.00 |
163 |
18,200.00 |
164 |
18,300.00 |
165 |
18,400.00 |
166 |
18,500.00 |
167 |
18,600.00 |
168 |
18,700.00 |
169 |
18,800.00 |
170 |
18,900.00 |
171 |
19,000.00 |
172 |
19,100.00 |
173 |
19,200.00 |
174 |
19,300.00 |
175 |
19,400.00 |
176 |
19,500.00 |
177 |
19,600.00 |
178 |
19,700.00 |
179 |
19,800.00 |
180 |
19,900.00 |
181 |
20,000.00 |
182 |
20,100.00 |
183 |
20,200.00 |
184 |
20,300.00 |
185 |
20,400.00 |
186 |
20,500.00 |
187 |
20,600.00 |
188 |
20,700.00 |
189 |
20,800.00 |
190 |
20,900.00 |
191 |
21,000.00 |
192 |
21,100.00 |
193 |
21,200.00 |
194 |
21,300.00 |
195 |
21,400.00 |
196 |
21,500.00 |
197 |
21,600.00 |
198 |
21,700.00 |
199 |
21,800.00 |
200 |
21,900.00 |
201 |
22,000.00 |
202 |
22,100.00 |
203 |
22,200.00 |
204 |
22,300.00 |
205 |
22,400.00 |
206 |
22,500.00 |
207 |
22,600.00 |
208 |
22,700.00 |
209 |
22,800.00 |
210 |
22,900.00 |
211 |
23,000.00 |
212 |
23,100.00 |
213 |
23,200.00 |
214 |
23,300.00 |
215 |
23,400.00 |
216 |
23,500.00 |
217 |
23,600.00 |
218 |
23,700.00 |
219 |
23,800.00 |
220 |
23,900.00 |
221 |
24,000.00 |
222 |
24,100.00 |
223 |
24,200.00 |
224 |
24,300.00 |
225 |
24,400.00 |
226 |
24,500.00 |
227 |
24,600.00 |
228 |
24,700.00 |
229 |
24,800.00 |
230 |
24,900.00 |
231 |
25,000.00 |
232 |
25,100.00 |
233 |
25,200.00 |
234 |
25,300.00 |
235 |
25,400.00 |
236 |
25,500.00 |
237 |
25,600.00 |
238 |
25,700.00 |
239 |
25,800.00 |
240 |
25,900.00 |
241 |
26,100.00 |
242 |
26,300.00 |
243 |
26,500.00 |
244 |
26,700.00 |
245 |
26,900.00 |
246 |
27,100.00 |
247 |
27,300.00 |
248 |
27,500.00 |
249 |
27,700.00 |
250 |
27,900.00 |
251 |
28,100.00 |
252 |
28,300.00 |
253 |
28,500.00 |
254 |
28,700.00 |
255 |
28,900.00 |
256 |
29,100.00 |
257 |
29,300.00 |
258 |
29,500.00 |
259 |
29,700.00 |
260 |
29,900.00 |
261 |
30,100.00 |
262 |
30,300.00 |
263 |
30,500.00 |
264 |
30,700.00 |
265 |
30,900.00 |
266 |
31,100.00 |
267 |
31,300.00 |
268 |
31,500.00 |
269 |
31,700.00 |
270 |
31,900.00 |
271 |
32,100.00 |
272 |
32,300.00 |
273 |
32,500.00 |
274 |
32,700.00 |
275 |
32,900.00 |
276 |
33,100.00 |
277 |
33,300.00 |
278 |
33,500.00 |
279 |
33,700.00 |
280 |
33,900.00 |
281 |
34,100.00 |
282 |
34,300.00 |
283 |
34,500.00 |
284 |
34,700.00 |
285 |
34,900.00 |
286 |
35,100.00 |
287 |
35,300.00 |
288 |
35,500.00 |
289 |
35,700.00 |
290 |
35,900.00 |
291 |
36,100.00 |
292 |
36,300.00 |
293 |
36,500.00 |
294 |
36,700.00 |
295 |
36,900.00 |
296 |
37,100.00 |
297 |
37,300.00 |
298 |
37,500.00 |
299 |
37,700.00 |
300 |
37,900.00 |
301 |
38,100.00 |
302 |
38,300.00 |
303 |
38,500.00 |
304 |
38,700.00 |
305 |
38,900.00 |
306 |
39,100.00 |
307 |
39,300.00 |
308 |
39,500.00 |
309 |
39,700.00 |
310 |
39,900.00 |
311 |
40,100.00 |
312 |
40,300.00 |
313 |
40,500.00 |
314 |
40,700.00 |
315 |
40,900.00 |
316 |
41,100.00 |
317 |
41,300.00 |
318 |
41,500.00 |
319 |
41,700.00 |
320 |
41,900.00 |
321 |
42,100.00 |
322 |
42,300.00 |
323 |
42,500.00 |
324 |
42,700.00 |
325 |
42,900.00 |
326 |
43,100.00 |
327 |
43,300.00 |
328 |
43,500.00 |
329 |
43,700.00 |
330 |
43,900.00 |
331 |
44,100.00 |
332 |
44,300.00 |
333 |
44,500.00 |
334 |
44,700.00 |
335 |
44,900.00 |
336 |
45,100.00 |
337 |
45,300.00 |
338 |
45,500.00 |
339 |
45,700.00 |
340 |
45,900.00 |
341 |
46,100.00 |
342 |
46,300.00 |
343 |
46,500.00 |
344 |
46,700.00 |
345 |
46,900.00 |
346 |
47,100.00 |
347 |
47,300.00 |
348 |
47,500.00 |
349 |
47,700.00 |
350 |
47,900.00 |
351 |
48,100.00 |
352 |
48,300.00 |
353 |
48,500.00 |
354 |
48,700.00 |
355 |
48,900.00 |
356 |
49,100.00 |
357 |
49,300.00 |
358 |
49,500.00 |
359 |
49,700.00 |
360 |
49,900.00 |
BALANCE AFTER 20 YEARS= NPV(0.06/12,2000:25900)=1620715.50
BALANCE AFTER 30 YEARS=NPV(0.06/12,2000:49900)=2622350.95