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

Larry Fredendall's Sinking Fund

A1 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
$ Invested 0.00 61,064.11 3,804.66 8,445.95 0.00 0.00 0.00 0.00 38,227.50
Objective coeff 1 1 1 1
Constraints:
Y2 cash flow 1.05 -1 -1 -1 -1
Y3 cash flow 1.13 1.05 -1
Y4 cash flow 1.28 1.13 1.05
Y5 cash flow 1.40 1.28
Y6 cash flow 1.40
Y1 risk 1 1
Y2 risk 1 1 1 1
Y3 risk 1 1 1 1
Y4 risk 1 1 1
Y5 risk 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

0.00 = 0.00
-1 -1 20000.00 = 20000.00
-1 -1 22000.00 = 22000.00
1.13 1.05 -1 24000.00 = 24000.00
1.28 1.13 1.05 26000.00 = 26000.00
12250.61 <= 14662.94
12250.61 <= 14662.94
1 12250.61 <= 12250.61
1 8445.95 <= 8445.95
1 0.00 <= 4601.77
LHS Sign RHS

You might also like