Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 2

Larry Fredendall's Sinking Fund

A1

$ Invested
Objective coeff
Constraints:
Y2 cash flow
Y3 cash flow
Y4 cash flow
Y5 cash flow
Y6 cash flow
Y1 risk
Y2 risk
Y3 risk
Y4 risk
Y5 risk

B1

C1

D1

A2

B2

C2

D2

A3

Inv A Inv B Year


Inv C
Inv D
Inv A Inv B Inv C Inv D Inv A Year
Year 1
1
Year 1
Year 1 Year 2 Year 2 Year 2 Year 2
3
0.00 61,064.11 3,804.66 8,445.95 0.00
0.00
0.00
0.00 38,227.50
1
1
1
1
1.05

-1
1.05

1.13
1.28

-1

-1

-1
-1
1.05

1.13
1.40

1.28
1.40

1
1
1

1
1
1
1

1
1
1

1
1
1
1

B3

C3

A4

B4

A5

Inv B Year Inv C Inv A Inv B Year Inv A


3
Year 3 Year 4
4
Year 5
10,774.93 0.00
0.00 23,008.85 0.00
$73,314.71

-1

-1
-1
1.05

1.13
1.28

1
1
1

-1
1.13

-1
1.05

0.00 =
20000.00 =
22000.00 =
24000.00 =
26000.00 =
12250.61 <=
12250.61 <=
12250.61 <=
8445.95 <=
0.00 <=
LHS
Sign

0.00
20000.00
22000.00
24000.00
26000.00
14662.94
14662.94
12250.61
8445.95
4601.77
RHS

You might also like