You are on page 1of 3

YEAR 1

7% 0.93458
USING FORMULA -> 0.93458
8.02% 0.92593
9% 0.91743
TRIAL & ERROR:
PRINCIPAL - FACE AMOUNT
INTEREST
PRESENT VALUE
PRINCIPAL
INTEREST
PRESENT VALUE
MARKET PRICE 6%
PRINCIPAL
INTEREST
PRESENT VALUE
INTERPOLATION:
PV @ 7% 8.02%
PV @ EIR% 8.02%
PV @ 9% 8.02%
YEAR 2 YEAR 3 PV ANNUITY
0.87344 0.81630 2.62432
0.87344 0.81630 2.62432
0.85734 0.79383 2.57710 2.57710
0.84168 0.77218 2.53129 2.53129
CASHFLOW PV @ 7% PV @ EIR%
3,000,000 0.81630 2,448,894
180,000 2.62432 472,377
2,921,271
3,000,000 0.79383 2,381,497
180,000 2.57710 463,877
2,845,374
->NIR 2,845,374
3,000,000 0.77218
180,000 2.53129

DIFF EIR PV DIFF


7% 2,921,271
2% 2,845,374 149,087
9% 2,772,183
PV @ 9%

2,316,550
455,633
2,772,183
BREAKDN R&P
75,896 50.91%

73,191 49.09%
149,087 100%

You might also like