Production Possibilities
| Production Possibilities Curve |
| Trucks |
| | | | | | | | | Unattainable Without More Resources or Better Technology |
| | | | | | | | Efficiency |
| | | | | Inefficiency |
| | | | | | | | | | Tanks |
Opportunity Cost Example
| Production Possibilities for Tom's Factory |
| | | | In which of the two goods does Nancy have Comparative Advantage? |
| | | | Nancy has comparative advantage in producing cases, because her opportunity cost is lower (.333) whereas Tom's is 3 discs. |
| Cases | | | In which of the two goods does Tom have Comparative Advantage? |
| In Thousands | | | Tom has comparative advantage in producing Discs because his opportunity cost is lower (.333) whereas Nancy's is 3 Cases |
| | 4 |
| | | | | | If Tom and Nancy decide to trade with each other, they can move to this point where they maximize their gains from specialization and trade. |
| | | Nancy's PPF |
| | 1 | | | | | | Red Trade Line |
| | | | | | Tom's PPF |
| | | | 1 | | | | 4 |
| | | | | | | Disks |
| | | | | | | In Thousands |
Marginal Benefit Curve (Pizza)
| Marginal Benefit Curve |
| Willingness To Pay (CD's Per Pizza) | | | | | | | As the production and availability increases, people consider it less valuable and will pay less |
| | | | | | | | Shortages create value/Surpluses remove it. |
| | | | | | | | | Pizzas (Production and Availability |
Too many Pizzas
Produced
Marginal Benefit Curve (CD's)
| Marginal Benefit Curve |
| | CD's (Production and Availability) | | | | | | | As the production and availability increases, people consider it less valuable and will pay less |
| | | | | | | | | Shortages create value/Surpluses remove it. |
| | | | | | | | | Pizzas (Production and Availability) |
Too many CD's Produced
Efficient Resources Use Curve
| Marginal Benefit Curve |
| | CD's (Production and Availability) | | | | | | | As the production and availability increases, people consider it less valuable and will pay less |
| | | | | | | | | Shortages create value/Surpluses remove it. |
| | | | | | | | | Pizzas (Production and Availability) |
Too many CD's Produced, because value and then price becomes too low
Too many Pizzas Produced, because value and then price becomes too low
Point of Allocative Efficiency Where Both have a maximum value/benefit/price
Circular Flow
| | | | | | | | Households |
| | | Goods and Services | | | | | | | | | | | Land, Labor, Capital, Entrepreneurshiip |
| Goods Markets | | | | | | | | | | | | | | Factor Markets |
| | | | Expenditures on Goods and Services |
| | | | | | | | | | Wages, Rent, Interest, Profits |
| | | | | | | | Firms |
Demand (Individual)
| Demand For You And CD's |
| | Price |
| | 5 |
| | 4 |
| | 3 |
| | 2 |
| | 1 |
| | | | | | | | | | Demand |
| | | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| | | | | | | | | | | Quanity Demanded |
| | Price | $ 5 | $ 4 | $ 3 | $ 2 | $ 1 |
| | Quantity Demanded | 1 | 2 | 3 | 4 | 5 |
Demand (Individual (2))
| Demand For Another And CD's |
| | Price |
| | 5 |
| | 4 |
| | 3 |
| | 2 |
| | 1 |
| | | | | | | | | | Demand |
| | | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| | | | | | | | | | | Quanity Demanded |
| | Price | $ 5 | $ 4 | $ 3 | $ 2 | $ 1 |
| | Quantity Demanded | 1 | 2 | 3 | 4 | 5 |
Demand (Total)
| Demand For CD Players |
| | Price |
| | 5 |
| | 4 |
| | 3 |
| | 2 |
| | 1 |
| | | 2000 | 2200 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
| | | | | | | | | | | Quanity Demanded |
| | Price | $ 5 | $ 4 | $ 3 | $ 2 | $ 1 |
| | Quantity Demanded | 2 | 4 | 6 | 8 | 10 |
Demand (Total) (2)
| Demand For CD Players |
| | Price |
| | 150 |
| | 125 |
| | 100 |
| | 75 |
| | 50 |
| | | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
| | | | | | | | | | | Quanity Demanded |
| | Price | $ 150 | $ 125 | $ 100 | $ 75 | $ 50 | $ 25 |
| | Quantity Demanded | 1 | 2 | 3 | 4 | 5 | 6 |
Supply and Demand (Detail)
| Supply and Demand |
| | Price | a | b | c | | | | | Supply |
| | Surplus |
| | | | | | | | | Equilibrium |
| | Shortage |
| | | | | | | | | | Demand |
| | | | | | | | | | | Quantity Demanded |
| | | | | | | | | | | Quantity Supplied |
Lower In Taxes and Factor Costs, Better Technology and Expectations, More Subsidies
Increase In Taxes and Factor Costs, Poor Technology and Expectations, Fewer Subsidies
Higher Income, More Buyers, More Liking Product, Other Goods (Substitutes) Available at Higher Price, Lower Cost of Complementary Goods, High Expectations.
Lower Income, Fewer Buyers,Less Liking Product, Other Goods (Substitutes) Available at Lower Price, Increase In Cost of Complementary Goods, Low Expectations.
Demand for Important Products
| Demand For Products/Services that Require a Minimum Level of Quality |
| | Price |
| | | | | | | | | | | Quantity Demanded |
Demand for High Ticket Products
| Demand For High-Priced Ticket Items |
| | Price |
| | | | | | | | | | | Quantity Demanded |
Demand for Prestige Products
| Demand For Products/Services thatare Prestigous or with Luxury |
| | Price |
| | | | | | | | | | | Quantity Demanded |
Supply
| Supply For CD's |
| | Price |
| | 5 |
| | 4 |
| | 3 |
| | 2 |
| | 1 |
| | | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 |
| | | | | | | | | | | Quanity Supplied |
| | Price | $ 5 | $ 4 | $ 3 | $ 2 | $ 1 |
| | Quantity Supplied | 10 | 8 | 6 | 4 | 2 |
Elasticity Comparison
| | | Inelastic | | | | | | | | Elastic |
| | Price | | | | | | | | Price |
| | | | | Okay to raise price | | | | | | | Not good to raise Price |
| | | | | Not good to lower it | | | | | | | Okay to lower it. |
| | | | | | Quantity Demanded | | | | | | | | Quantity Demanded |
| | | A large change in price creates a minimual change in QD | | | | | | | | A Small change in price creates a huge change in QD |
Should You Change Price (2)
| Should You Lower Your Prices To Get More Business? |
| Scenario 1 | | | | Scenario 2 |
| Price | Quantity
Demanded | Total Revenue | | Price | Quantity
Demanded | Total Revenue | Marginal Revenue |
| $ 100.00 | 10 | $ 1,000.00 | | $ 8.00 | 10 | $ 80.00 |
| $ 90.00 | 11 | $ 990.00 | | $ 7.75 | 11 | $ 85.25 | $ 5.25 |
| $ 80.00 | 12 | $ 960.00 | | $ 7.50 | 12 | $ 90.00 | $ 4.75 |
| $ 70.00 | 13 | $ 910.00 | | $ 7.25 | 13 | $ 94.25 | $ 4.25 |
| $ 60.00 | 14 | $ 840.00 | | $ 7.00 | 14 | $ 98.00 | $ 3.75 |
| $ 50.00 | 15 | $ 750.00 | | $ 6.75 | 15 | $ 101.25 | $ 3.25 |
| $ 40.00 | 16 | $ 640.00 | | $ 6.50 | 16 | $ 104.00 | $ 2.75 |
| $ 30.00 | 17 | $ 510.00 | | $ 6.25 | 17 | $ 106.25 | $ 2.25 |
| $ 20.00 | 18 | $ 360.00 | | $ 6.00 | 18 | $ 108.00 | $ 1.75 |
| Avg % Ch. | Avg % Ch. | | | Avg % Ch. | Avg % Ch. |
| 0.105 | (0.095) | | | 0.032 | (0.095) |
| (0.905) | | | | (3.000) |
| Inelastic | | | | Elastic |
| Scenario 3 |
| Price | Quantity
Demanded | Total Revenue | Marginal Revenue | Cost Per Unit | Total Cost | Marginal Cost | Marginal Profit | Total Profit |
| $ 9.00 | 1 | $ 9.00 | | | $ - 0 |
| $ 8.00 | 2 | $ 16.00 | $ 7.00 | | $ - 0 | $ - 0 | $ 7.00 | $ 7.00 | Yes |
| $ 7.00 | 3 | $ 21.00 | $ 5.00 | | $ - 0 | $ - 0 | $ 5.00 | $ 12.00 | Yes |
| $ 6.00 | 4 | $ 24.00 | $ 3.00 | | $ - 0 | $ - 0 | $ 3.00 | $ 15.00 | Yes |
| $ 5.00 | 5 | $ 25.00 | $ 1.00 | | $ - 0 | $ - 0 | $ 1.00 | $ 16.00 | No |
| $ 4.00 | 6 | $ 24.00 | $ (1.00) | | $ - 0 | $ - 0 | $ (1.00) | $ 15.00 | No |
| $ 3.00 | 7 | $ 21.00 | $ (3.00) | | $ - 0 | $ - 0 | $ (3.00) | $ 12.00 | No |
| $ 2.00 | 8 | $ 16.00 | $ (5.00) | | $ - 0 | $ - 0 | $ (5.00) | $ 7.00 | No |
| $ 1.00 | 9 | $ 9.00 | $ (7.00) | | $ - 0 | $ - 0 | $ (7.00) | $ - 0 | No |
Laffer Curve
| | | 100% |
| | T |
| | A |
| | X |
| | R |
| | A |
| | T |
| | E |
| | | 0% |
| | | | | | TAX REVENUE |
Higher Taxes Create Lower Revenue As More People Decide to Not Work, Not Work As Much, or Not Report All Income
Elasticity Comparison (2)
| | Elasticity = Infinite | | | | | | Elasticity= 0 | | | | | | | Elasticity= 1 |
| | Perfectly elastic | | | | | | Perfectly Inelastic | | | | | | | Unit Elastic |
| Price | | | | | | Price | | | | | | | Price |
| | | | | Quantity Demanded | | | | | | Quantity Demanded | | | | | | | Quantity Demanded |
Elasticity Template
| Ice Cream |
| Original: | $5.00 | Quantity | 125 |
| New: | $6.50 | Quantity | 200 |
| Change: | $1.50 | Change: | 75 |
| Average: | $5.75 | Average: | 162.5 |
| % Changes | 26.1% | | 46.2% |
| | | | 46.2% |
| | | | 26.1% |
| | Elasticity: | | 1.77 |
| The reason that you must find the average price and demand is that change in demand moves both directions. |
| Need for Refined Formula: |
| If I start at 2, and have a 50% drop, the QD would be 1 |
| A 50% increase of 1, however does not take you back to 2. The QD would be 1.5 (half again, but not double) |
| Without using the refined formula, this is how your results would then turn out. |
| Original Price: | $0.45 | Quantity Demanded: | 2 |
| New Price: | $0.40 | Quantity Demanded: | 4 |
| Price Change: | ($0.05) | Demand Change: | 2 |
| % Changes | -11.1% | | 100.0% |
| Price Elasticity of Demand: | (9.00) |
| Original Price: | $0.40 | Quantity Demanded: | 4 |
| New Price: | $0.45 | Quantity Demanded: | 2 |
| Price Change: | $0.05 | Demand Change: | (2) |
| % Changes | 12.5% | | -50.0% |
| Price Elasticity of Demand: | (4.00) |
Elasticity of Demand (Calc)
| Pizza Elasticity of Demand Example | | | | | 1% Increase In Price | Causes a 1.4% decrease In QD | New Demand |
| Original Price: | $15.00 | Quantity Demanded: | 150 | | $15.15 | 2.10 | 147.90 |
| New Price: | $20.00 | Quantity Demanded: | 100 | | $15.30 | 2.07 | 145.83 |
| Price Change: | $5.00 | Demand Change: | -50 | | $15.45 | 2.04 | 143.79 |
| Average Price: | $17.50 | Average Demand: | 125 | | $15.61 | 2.01 | 141.77 |
| % Changes | 28.6% | | -40.0% | | $15.77 | 1.98 | 139.79 |
| | | | -40.0% |
| | | | 28.6% |
| | Price Elasticity of Demand: | | 1.40 |
| This means that the quantity of pizza demanded will go up 1.4 times as fast by a drop in price of $10 |
| This means that the quantity of pizza demanded will go down 1.4 times as fast by an increase in price of $10 |
| A 1% reduction in the price brings about a 1.4% increase in purchases. |
| The reason that you must find the average price and demand is that change in demand moves both directions. |
| Need for Refined Formula: |
| If I start at 2, and have a 50% drop, the QD would be 1 |
| A 50% increase of 1, however does not take you back to 2. The QD would be 1.5 (half again, but not double) |
| Without using the refined formula, this is how your results would then turn out. |
| Original Price: | $0.45 | Quantity Demanded: | 2 |
| New Price: | $0.40 | Quantity Demanded: | 4 |
| Price Change: | ($0.05) | Demand Change: | 2 |
| % Changes | -11.1% | | 100.0% |
| Price Elasticity of Demand: | (9.00) |
| Original Price: | $0.40 | Quantity Demanded: | 4 |
| New Price: | $0.45 | Quantity Demanded: | 2 |
| Price Change: | $0.05 | Demand Change: | (2) |
| % Changes | 12.5% | | -50.0% |
| Price Elasticity of Demand: | (4.00) |
Elasticity of Demand (New Ex)
| Price Elasticity of Demand Example | | | | | 1% Change In Price | Causes a% Change In QD |
| Original Price: | $50.00 | Quantity Demanded: | 2800 | | $50.50 | 2,722.22 | 0.0278 |
| New Price: | $75.00 | Quantity Demanded: | 800 | | $49.50 | 2,877.78 | 0.0278 |
| Price Change: | $25.00 | Demand Change: | -2000 |
| Average Price: | $62.50 | Average Demand: | 1800 | | | | | | | | Change | New Price | Demand Change In % | From Original | New Demand |
| % Changes | 40.0% | | -111.1% | | | | | | | | 1% | $50.50 | -2.78% | (77.78) | 2,722.22 |
| Price Elasticity of Demand: | 2.78 | | | | | | | | | | 2% | $51.00 | -5.56% | (155.56) | 2,644.44 |
| | | | | | | | | | | | 3% | $51.50 | -8.33% | (233.33) | 2,566.67 |
| This means that the quantity of pizza demanded will go up 1.22 times as fast by a drop in price of $10 | | | | | | | | | | | 4% | $52.00 | -11.11% | (311.11) | 2,488.89 |
| This means that the quantity of pizza demanded will go down 1.22 times as fast by an increase in price of $10 | | | | | | | | | | | 5% | $52.50 | -13.89% | (388.89) | 2,411.11 |
| A 1% reduction in the price brings about a 1.22% increase in purchases. | | | | | | | | | | | 6% | $53.00 | -16.67% | (466.67) | 2,333.33 |
| | | | | | | | | | | | 7% | $53.50 | -19.44% | (544.44) | 2,255.56 |
| The reason that you must find the average price and demand is that change in demand moves both directions. | | | | | | | | | | | 8% | $54.00 | -22.22% | (622.22) | 2,177.78 |
| | | | | | | | | | | | 9% | $54.50 | -25.00% | (700.00) | 2,100.00 |
| Need for Refined Formula: | | | | | | | | | | | 10% | $55.00 | -27.78% | (777.78) | 2,022.22 |
| If I start at 2, and have a 50% drop, the QD would be 1 |
| A 50% increase of 1, however does not take you back to 2. The QD would be 1.5 (half again, but not double) | | | | | | | | | | | -1% | $49.50 | 2.78% | 77.78 | 2,877.78 |
| | | | | | | | | | | | -2% | $49.00 | 5.56% | 155.56 | 2,955.56 |
| Without using the refined formula, this is how your results would then turn out. | | | | | | | | | | | -3% | $48.50 | 8.33% | 233.33 | 3,033.33 |
| Original Price: | $0.45 | Quantity Demanded: | 2 | | | | | | | | -4% | $48.00 | 11.11% | 311.11 | 3,111.11 |
| New Price: | $0.40 | Quantity Demanded: | 4 | | | | | | | | -5% | $47.50 | 13.89% | 388.89 | 3,188.89 |
| Price Change: | ($0.05) | Demand Change: | 2 | | | | | | | | -6% | $47.00 | 16.67% | 466.67 | 3,266.67 |
| % Changes | -11.1% | | 100.0% | | | | | | | | -7% | $46.50 | 19.44% | 544.44 | 3,344.44 |
| Price Elasticity of Demand: | (9.00) | | | | | | | | | | -8% | $46.00 | 22.22% | 622.22 | 3,422.22 |
| | | | | | | | | | | | -9% | $45.50 | 25.00% | 700.00 | 3,500.00 |
| Original Price: | $0.40 | Quantity Demanded: | 4 | | | | | | | | -10% | $45.00 | 27.78% | 777.78 | 3,577.78 |
| New Price: | $0.45 | Quantity Demanded: | 2 |
| Price Change: | $0.05 | Demand Change: | (2) |
| % Changes | 12.5% | | -50.0% |
| Price Elasticity of Demand: | (4.00) |
Elasticity of Demand (Rev)
| Gasoline Elasticity of Demand Example |
| Original Price: | $3.07 | Quantity Demanded: | 5000 |
| New Price: | $3.49 | Quantity Demanded: | 4500 |
| Price Change: | $0.42 | Demand Change: | -500 |
| Average Price: | $3.28 | Average Demand: | 4750 |
| % Changes | 12.8% | | -10.5% |
| Price Elasticity of Demand: | 0.82 | Relatively Inelastic |
Cross Elasticity (Calculations)
| YOUR Pizza vs. Burgers Sold Somewhere Else (Substitute Good) |
| Pizza Price Unchanged |
| Original Burger Price: | $1.50 | Original Quantity Demanded of Your Pizza: | 9 | Per hour |
| New Burger Price: | $2.50 | New Quantity Demanded of Your Pizza: | 11 | Per hour |
| Price Change: | $1.00 | Demand Change: | 2 | Per hour | | | | | | | Change | New Price | Demand Change In % | From Original | New Demand |
| Average Price: | $2.00 | Average Demand: | 10 | | | | | | | | 1% | $0.00 | -0.20% | - 0 | - 0 |
| % Changes | 50.0% | | 20.0% | | | | | | | | 2% | $0.00 | -0.40% | - 0 | - 0 |
| Cross Elasticity of Demand: | 0.40 | | | | | | | | | | 3% | $0.00 | -0.60% | - 0 | - 0 |
| | | | | | | | | | | | 4% | $0.00 | -0.80% | - 0 | - 0 |
| This means that the quantity of your pizza demanded will go up .4 times by an increase in the price of a burger of $1 | | | | | | | | | | | 5% | $0.00 | -1.00% | - 0 | - 0 |
| This means that the quantity of your pizza demanded will go down .4 times by an decrease in the price of a burger of $1 | | | | | | | | | | | 6% | $0.00 | -1.20% | - 0 | - 0 |
| | | | | | | | | | | | 7% | $0.00 | -1.40% | - 0 | - 0 |
| Such a change in price of the burger in this example would shift the demand curve outward. | | | | | | | | | | | 8% | $0.00 | -1.60% | - 0 | - 0 |
| Price and the quantity change in demand with substitues are positively correlated. | | | | | | | | | | | 9% | $0.00 | -1.80% | - 0 | - 0 |
| | | | | | | | | | | | 10% | $0.00 | -2.00% | - 0 | - 0 |
| YOUR Pizza vs. Soft drinks (Complimentary Good). |
| Pizza Price Unchanged |
| Original Soft Drink Price: | $1.50 | Original Quantity Demanded of Your Pizza: | 11 | Per hour |
| New Soft Drink Price: | $3.00 | New Quantity Demanded of Your Pizza: | 5 | Per hour |
| Price Change: | $1.50 | Demand Change: | -6 | Per hour |
| Average Price: | $2.25 | Average Demand: | 8 |
| % Changes | 66.7% | | -75.0% |
| Cross Elasticity of Demand: | 1.13 |
| This means that the quantity of your pizza demanded will go down .4 times by an increase in the price of a burger of $1 |
| This means that the quantity of your pizza demanded will go up .4 times by an decrease in the price of a burger of $1 |
| Such a change in price of the burger in this example would shift the demand curve outward. |
| Price and the quantity change in demand with complements are negatively correlated. |
Cross Elasticity (Review)
| Subway Subs vs. Arby's |
| Subway Price unchanged |
| Original Price Bus : | $3.00 | Original Quantity Demanded of Your Subway | 1000 | Per hour |
| New Bus Price: | $2.50 | New Quantity Demanded of Your Subway: | 800 | Per hour |
| Price Change: | ($0.50) | Demand Change: | -200 | Per hour |
| Average Price: | $2.75 | Average Demand: | 900 |
| % Changes | -18.2% | | -22.2% |
| Cross Elasticity of Demand: | 1.22 |
| Subway Subs vs. Pepsi |
| Subway Price unchanged |
| Original Pepsi Price: | $4.00 | Original Quantity Demanded of Your Subs: | 450 | Per hour |
| New Pepsi Price: | $3.75 | New Quantity Demanded of Your Subs: | 600 | Per hour |
| Price Change: | ($0.25) | Demand Change: | 150 | Per hour |
| Average Price: | $3.875 | Average Demand: | 525 |
| % Changes | -6.45% | | 28.6% |
| Cross Elasticity of Demand: | 4.43 |
| Such a change in price of the burger in this example would shift the demand curve outward. |
| Price and the quantity change in demand with complements are negatively correlated. |
Income Elasticity (Calc)
| YOUR Wine vs. Income |
| Wine Price Unchanged |
| Original Income: | $890.00 | Original Quantity Demanded of Your Wine: | 45 | Per hour |
| New Income: | $992.00 | New Quantity Demanded of Your Wine: | 47 | Per hour |
| Income Change: | $102.00 | Demand Change: | 2 | Per hour |
| Average Income | $941.00 | Average Demand: | 46 |
| % Changes | 10.8% | | 4.3% |
| Income Elasticity of Demand: | 0.40 |
Income Elasticity (Review)
| YOUR Coca-Cola vs. Income |
| Your Coca-Cola Price Unchanged |
| Original Income: | $1,000.00 | Original Quantity Demanded of Your Coke: | 45 | Per hour |
| New Income: | $900.00 | New Quantity Demanded of Your Coke: | 40 | Per hour |
| Income Change: | ($100.00) | Demand Change: | -5 | Per hour |
| Average Income | $950.00 | Average Demand: | 42.5 |
| % Changes | -10.5% | | -11.8% |
| Income Elasticity of Demand: | 1.12 |
Should You Change Price
| Should You Lower Your Prices To Get More Business? |
| Scenario 1 | | | | Scenario 2 |
| Price | Quantity
Demanded | Total Revenue | | Price | Quantity
Demanded | Total Revenue | Marginal Revenue |
| $ 100.00 | 10 | $ 1,000.00 | | $ 8.00 | 10 | $ 80.00 |
| $ 90.00 | 11 | $ 990.00 | | $ 7.75 | 11 | $ 85.25 | $ 5.25 |
| $ 80.00 | 12 | $ 960.00 | | $ 7.50 | 12 | $ 90.00 | $ 4.75 |
| $ 70.00 | 13 | $ 910.00 | | $ 7.25 | 13 | $ 94.25 | $ 4.25 |
| $ 60.00 | 14 | $ 840.00 | | $ 7.00 | 14 | $ 98.00 | $ 3.75 |
| $ 50.00 | 15 | $ 750.00 | | $ 6.75 | 15 | $ 101.25 | $ 3.25 |
| $ 40.00 | 16 | $ 640.00 | | $ 6.50 | 16 | $ 104.00 | $ 2.75 |
| $ 30.00 | 17 | $ 510.00 | | $ 6.25 | 17 | $ 106.25 | $ 2.25 |
| $ 20.00 | 18 | $ 360.00 | | $ 6.00 | 18 | $ 108.00 | $ 1.75 |
| Avg % Ch. | Avg % Ch. | | | Avg % Ch. | Avg % Ch. |
| 0.105 | (0.095) | | | 0.032 | (0.095) |
| (0.905) | | | | (3.000) |
| Inelastic | | | | Elastic |
| Scenario 3 |
| Price | Quantity
Demanded | Total Revenue | Marginal Revenue | Cost Per Unit | Total Cost | Marginal Cost | Marginal Profit |
| $ 9.00 | 1 | $ 9.00 | | | $ - 0 |
| $ 8.00 | 2 | $ 16.00 | $ 7.00 | | $ - 0 | $ - 0 | $ 7.00 | Yes |
| $ 7.00 | 3 | $ 21.00 | $ 5.00 | | $ - 0 | $ - 0 | $ 5.00 | Yes |
| $ 6.00 | 4 | $ 24.00 | $ 3.00 | | $ - 0 | $ - 0 | $ 3.00 | Yes |
| $ 5.00 | 5 | $ 25.00 | $ 1.00 | | $ - 0 | $ - 0 | $ 1.00 | No |
| $ 4.00 | 6 | $ 24.00 | $ (1.00) | | $ - 0 | $ - 0 | $ (1.00) | No |
| $ 3.00 | 7 | $ 21.00 | $ (3.00) | | $ - 0 | $ - 0 | $ (3.00) | No |
| $ 2.00 | 8 | $ 16.00 | $ (5.00) | | $ - 0 | $ - 0 | $ (5.00) | No |
| $ 1.00 | 9 | $ 9.00 | $ (7.00) | | $ - 0 | $ - 0 | $ (7.00) | No |
Elasticity Comparison (Supply)
| | Elasticity = Infinite | | | | | | Elasticity= 0 | | | | | | | Elasticity= 1 |
| | Perfectly elastic | | | | | | Perfectly Inelastic | | | | | | | Unit Elastic |
| Price | | | | | | Price | | | | | | | Price |
| | | | | Quantity Supplied | | | | | | Quantity Supplied | | | | | | | Quantity Supplied |
Elasticity of Supply (Calc)
| Pizza Supply |
| Original Price: | $10.00 | Quantity Supplied | 10 |
| New Price: | $12.00 | Quantity Supplied | 13 |
| Price Change: | $2.00 | Supplied Change: | 3 |
| Average Price: | $11.00 | Average Supply | 11.5 |
| % Changes | 18.2% | | 26.1% |
| Price Elasticity of Supply | 1.43 |
Elasticity of Supply (Review)
| DVD Per Night Rental Supply |
| Original Price: | $5.00 | Quantity Supplied | 200 | Per Night |
| New Price: | $8.00 | Quantity Supplied | 230 | Per Night |
| Price Change: | $3.00 | Supplied Change: | 30 |
| Average Price: | $6.50 | Average Supply | 215 |
| % Changes | 46.2% | | 14.0% |
| Price Elasticity of Supply | 0.30 |
Price Ceilings
| Supply and Demand |
| | Price | | | | | | | | Supply |
| | | | | | | | | Originally set at equlibrium, caused a shortage when the supply curve shifts. |
| Rent Ceiling | | | | | | | | Equilibrium |
| | | | | | | | | | Demand |
| | | | | | | | | | | Quantity Demanded |
| | | | | | | | | | | Quantity Supplied |
Price Floors
| Supply and Demand |
| | Price | | | | | | | | Supply |
| Minimum wage |
| | | | | | | | Equilibrium |
| | | | | | | | | | Workers not hired due to surplus, causing unemployment and inefficiency. |
| | | | | | | | | | Demand |
| | | | | | | | | | | Quantity Demanded |
| | | | | | | | | | | Quantity Supplied |
Consumption Possibilities
| With a Budget of $30 For Only Two Activities | | | | | | | | | | Consumption Possibilities Line |
| Cost Of A Movie = $6 |
| Cost Of A Six-Pack of Pop = $3 |
| | | | | | | | | | | A |
| | Movies | | | Pop | | | Total | Total Utility
(Both) | 10 |
| Possibility | Quantity | Total Paid | Total
Utility | Quantity | Total Paid | Total
Utility | $ Spent |
| A | 0 | $0 | 0 | 10 | $30 | 291 | 30 | 291 | | | B | | Unaffordable |
| B | 1 | $6 | 50 | 8 | $24 | 260 | 30 | 310 | 8 |
| C | 2 | $12 | 88 | 6 | $18 | 225 | 30 | 313 |
| D | 3 | $18 | 121 | 4 | $12 | 181 | 30 | 302 |
| E | 4 | $24 | 150 | 2 | $6 | 117 | 30 | 267 | 6 | | | C |
| F | 5 | $30 | 175 | 0 | $0 | 0 | 30 | 175 |
| | | | | | | | | | | | Affordable |
| | | | | | | | | | 4 | | | | D |
| | | | | Maximization of Total Utility Within Budget | | | | | 2 | | | | | E |
| | | | | @ 2 Movies and 6 Six-Packs |
| | | | | | | | | | 0 | 1 | 2 | 3 | 4 | 5 |
Marginal Utility
| With a Budget of $30 For Only Two Activities |
| Cost Of A Movie = $6 |
| Cost Of A ix Pack of Pop = $3 |
| | Movies | | | Marginal
Utility | Pop | | | Marginal
Utility |
| | Quantity | Total Utility | Marginal
Utility | Per Dollar Spent | Quantity | Total Utility | Marginal
Utility | Per Dollar Spent |
| | 0 | 0 | 0 | | 0 | 0 | 0 | | Buy more Pop at first because they have higher MUPD. |
| | 1 | 50 | 50 | 8.33 | 1 | 75 | 75 | 25.00
user: I will not use this combo because I have not maximized Marginal Utility |
| | 2 | 88 | 38 | 6.33
user: 6.33 utils per dollar spent | | | |
user: I will not use this combo because I have not maximized Marginal Utility | 2 | 117 | 42 | 14.00 |
| | 3 | 121 | 33 | 5.50 | 3 | 153 | 36 | 12.00 |
| | 4 | 150 | 29 | 4.83 | 4 | 181 | 28 | 9.33 |
| | 5 | 175 | 25 | 4.17 | 5 | 206 | 25 | 8.33 | Should you start buying movies year? |
| | 6 | 196 | 21 | 3.50 | 6 | 225 | 19 | 6.33 |
| | 7 | 214 | 18 | 3.00 | 7 | 243 | 18 | 6.00 |
| | 8 | 229 | 15 | 2.50 | 8 | 260 | 17 | 5.67 |
| | 9 | 241 | 12 | 2.00 | 9 | 276 | 16 | 5.33 |
| | 10 | 250 | 9 | 1.50 | 10 | 291 | 15 | 5.00 |
| | 11 | 256 | 6 | 1.00 | 11 | 305 | 14 | 4.67 |
| | 12 | 259 | 3 | 0.50 | 12 | 318 | 13 | 4.33 |
| | 13 | 261 | 2 | 0.33 | 13 | 330 | 12 | 4.00 | Buying More of one creates |
| | 14 | 262 | 1 | 0.17 | 14 | 341 | 11 | 3.67 | Diminshing Marginal Utility |
| | | | | | | | | | and Makes fewer of alternatives affordable. |
| | Movies | | | | Pop |
| | Quantity | Total Utility | Marginal
Utility | Price/MU | Quantity | Total Utility | Marginal
Utility | Price/MU |
| | 0 | 0 | 0 | | 0 | 0 | 0 |
| | 1 | 50 | 50 | 0.12 | 1 | 75 | 75 | 0.04 |
| | 2 | 88 | 38 | 0.16 | 2 | 117 | 42 | 0.07 |
| | 3 | 121 | 33 | 0.18 | 3 | 153 | 36 | 0.08 |
| | 4 | 150 | 29 | 0.21 | 4 | 181 | 28 | 0.11 |
| | 5 | 175 | 25 | 0.24 | 5 | 206 | 25 | 0.12 |
| | 6 | 196 | 21 | 0.29 | 6 | 225 | 19 | 0.16 |
| | 7 | 214 | 18 | 0.33 | 7 | 243 | 18 | 0.17 |
| | 8 | 229 | 15 | 0.40 | 8 | 260 | 17 | 0.18 |
| | 9 | 241 | 12 | 0.50 | 9 | 276 | 16 | 0.19 |
| | 10 | 250 | 9 | 0.67 | 10 | 291 | 15 | 0.20 |
| | 11 | 256 | 6 | 1.00 | 11 | 305 | 14 | 0.21 |
| | 12 | 259 | 3 | 2.00 | 12 | 318 | 13 | 0.23 |
| | 13 | 261 | 2 | 3.00 | 13 | 330 | 12 | 0.25 |
| | 14 | 262 | 1 | 6.00 | 14 | 341 | 11 | 0.27 | Diminshing Marginal Utility |
Marginal Utility (2)
| With a Budget of $30 For Only Two Activities |
| Cost Of A Movie = $6 |
| Cost Of A ix Pack of Pop = $3 |
| | Movies | | | Marginal
Utility | Pop | | | Marginal
Utility |
| | Quantity | Total Utility | Marginal
Utility | Per Dollar Spent | Quantity | Total Utility | Marginal
Utility | Per Dollar Spent |
| | 0 | 0 | 0 | | 0 | 0 | 0 |
| | 1 | 50 | 50 | 8.33 | 1 | 75 | 75 | 25.00 |
| | 2 | 88 | 38 | 6.33 | 2 | 117 | 42 | 14.00 |
| | 3 | 121 | 33 | 5.50 | 3 | 153 | 36 | 12.00 |
| | 4 | 150 | 29 | 4.83 | 4 | 181 | 28 | 9.33 |
| | 5 | 175 | 25 | 4.17 | 5 | 206 | 25 | 8.33 |
| | 6 | 196 | 21 | 3.50 | 6 | 225 | 19 | 6.33 |
| | 7 | 214 | 18 | 3.00 | 7 | 243 | 18 | 6.00 |
| | 8 | 229 | 15 | 2.50 | 8 | 260 | 17 | 5.67 |
| | 9 | 241 | 12 | 2.00 | 9 | 276 | 16 | 5.33 |
| | 10 | 250 | 9 | 1.50 | 10 | 291 | 15 | 5.00 |
| | 11 | 256 | 6 | 1.00 | 11 | 305 | 14 | 4.67 |
| | 12 | 259 | 3 | 0.50 | 12 | 318 | 13 | 4.33 |
| | 13 | 261 | 2 | 0.33 | 13 | 330 | 12 | 4.00 |
| | 14 | 262 | 1 | 0.17 | 14 | 341 | 11 | 3.67 | Diminshing Marginal Utility |
| | Movies | | | | Pop |
| | Quantity | Total Utility | Marginal
Utility | Price/MU | Quantity | Total Utility | Marginal
Utility | Price/MU |
| | 0 | 0 | 0 | | 0 | 0 | 0 |
| | 1 | 50 | 50 | 0.12 | 1 | 75 | 75 | 0.04 |
| | 2 | 88 | 38 | 0.16 | 2 | 117 | 42 | 0.07 |
| | 3 | 121 | 33 | 0.18 | 3 | 153 | 36 | 0.08 |
| | 4 | 150 | 29 | 0.21 | 4 | 181 | 28 | 0.11 |
| | 5 | 175 | 25 | 0.24 | 5 | 206 | 25 | 0.12 |
| | 6 | 196 | 21 | 0.29 | 6 | 225 | 19 | 0.16 |
| | 7 | 214 | 18 | 0.33 | 7 | 243 | 18 | 0.17 |
| | 8 | 229 | 15 | 0.40 | 8 | 260 | 17 | 0.18 |
| | 9 | 241 | 12 | 0.50 | 9 | 276 | 16 | 0.19 |
| | 10 | 250 | 9 | 0.67 | 10 | 291 | 15 | 0.20 |
| | 11 | 256 | 6 | 1.00 | 11 | 305 | 14 | 0.21 |
| | 12 | 259 | 3 | 2.00 | 12 | 318 | 13 | 0.23 |
| | 13 | 261 | 2 | 3.00 | 13 | 330 | 12 | 0.25 |
| | 14 | 262 | 1 | 6.00 | 14 | 341 | 11 | 0.27 | Diminshing Marginal Utility |
Marginal Utility Within Budget
| Marginal Utility Per Dollar |
| Cost Of A Movie = $6 |
| Cost Of A ix Pack of Pop = $3 |
| Movies | | | Marginal
Utility | Gain | Pop | | | Marginal
Utility | Gain |
| QTY | Total Utility | Marginal
Utility | Per Dollar Spent | | QTY | Total Utility | Marginal
Utility | Per Dollar Spent |
| 0 | 0 | 0 | | | 0 | 0 | 0 |
| 1 | 50 | 50 | 8.33 | | 2 | 117 | 42 | 14.00 |
| 2 | 88 | 38 | 6.33 | 2.00 | 4 | 181 | 28 | 9.33 | 4.67 | Marginal Gain > Marginal Loss So Go To Next Step |
| 3 | 121 | 33 | 5.50 | 0.83 | 6 | 225 | 19 | 6.33 | 3.00 | Marginal Gain > Marginal Loss So Go To Next Step |
| 4 | 150 | 29 | 4.83 | 0.67 | 8 | 260 | 17 | 5.67 | 0.67 | Marginal Gain = Marginal Loss So Go To Previous Step |
| 5 | 175 | 25 | 4.17 | 0.67 | 10 | 291 | 15 | 5.00 | 0.67 |
| As Prices Change, the combination that creates maximum utility per dollar changes. |
| Thus, your maximize utility when Marginal Utility Per Dollar for one is equal to the Marginal Utility Per Dollar for the other. |
| Thus as prices change, the demand for each curve changes, thus giving each person their own demand curve for the product. |
Marginal Utility Per $ (2)
| Marginal Utility Per Dollar |
| Cost Of A Movie = $6 |
| Cost Of A ix Pack of Pop = $3 |
| Movies | | | Marginal
Utility | Pop | | | Marginal
Utility |
| QTY | Total Utility | Marginal
Utility | Per Dollar Spent | QTY | Total Utility | Marginal
Utility | Per Dollar Spent | Total Marg. Ut./$ |
| 0 | 0 | 0 | | 10 | 291 | 15 | 5.00 | 5.00 |
| 1 | 50 | 50 | 8.33 | 8 | 260 | 17 | 5.67 | 14.00 |
| 2 | 88 | 38 | 6.33 | 6 | 225 | 19 | 6.33 | 12.67 |
| 3 | 121 | 33 | 5.50 | 4 | 181 | 28 | 9.33 | 14.83 |
| 4 | 150 | 29 | 4.83 | 2 | 117 | 42 | 14.00 | 18.83 | Maximum Marginal Utility Per Dollar |
| 5 | 175 | 25 | 4.17 | 0 | 0 | 0 | | 4.17 |
| As Prices Change, the combination that creates maximum utility per dollar changes. |
| Thus, your maximize utility when Marginal Utility Per Dollar for one is equal to the Marginal Utility Per Dollar for the other. |
| Thus as prices change, the demand for each curve changes, thus giving each person their own demand curve for the product. |
Competition Continuum
| Market Continuum |
| | | | Imperfect Markets |
| PURE | | | MONOPOLISTIC COMPETITION | | | | | OLIGOPOLY | | | (DUOPOLY) | | MONOPOLY |
| (PERFECT) |
MACRS
| | Research Equipment, race horses more than 2 years old, any other horse more than 12 years old when purchased, special tools of certain industries | Computers, typewriters, copiers, cars (non luxury), taxis, light general-purpose trucks, semi-conductor manufacturing equipment, computer based telephone central office switching equipment, qualified technological equipment, property used for R&D | Railroad track, Single-purpose agriculture (pigpens) or horticulture structures; fixtures, most manufacturing equipment, office furniture | Equipment used in refinement of petroleum, equipment used for manufacture of tabacco products and certain food products | Municipal wastewater treatment plants, telephone distribution plants and comparable equipment used for two-way exchange of data and voice communication | Municipal sewers | Residential rental property | Commercial real estate |
| | 3 | 5 | 7 | 10 | 15 | 20 | 27.5 | 31.5 |
| Year | Begins with 200% D. B. | Begins with 200% D. B. | Begins with 200% D. B. | Begins with 200% D. B. | Begins with 150% D. B. | Begins with 150% D. B. | All
Straight Line | All
Straight Line |
| 1 | 33.00% | 20.00% | 14.28% | 10.00% | 5.00% | 3.75% | 3.70% | 3.23% |
| 2 | 45.00% | 32.00% | 24.49% | 18.00% | 9.50% | 7.22% | 3.70% | 3.23% |
| 3 | 15.00% | 19.20% | 17.49% | 14.40% | 8.55% | 6.68% | 3.70% | 3.23% |
| 4 | 7.00% | 11.52% | 12.49% | 11.52% | 7.69% | 6.18% | 3.70% | 3.23% |
| 5 | | 11.52% | 8.93% | 9.22% | 6.93% | 5.71% | 3.70% | 3.23% |
| 6 | | 5.76% | 8.93% | 7.37% | 6.23% | 5.28% | 3.70% | 3.23% |
| 7 | | | 8.93% | 6.55% | 5.90% | 4.89% | 3.70% | 3.23% |
| 8 | | | 4.46% | 6.55% | 5.90% | 4.52% | 3.70% | 3.23% |
| 9 | | | | 6.55% | 5.90% | 4.46% | 3.70% | 3.23% |
| 10 | | | | 6.55% | 5.90% | 4.46% | 3.70% | 3.23% |
| 11 | | | | 3.29% | 5.90% | 4.46% | 3.70% | 3.23% |
| 12 | | | | | 5.90% | 4.46% | 3.70% | 3.23% |
| 13 | | | | | 5.90% | 4.46% | 3.70% | 3.23% |
| 14 | | | | | 5.90% | 4.46% | 3.70% | 3.23% |
| 15 | | | | | 5.90% | 4.46% | 3.70% | 3.23% |
| 16 | | | | | 3.00% | 4.46% | 3.70% | 3.23% |
| 17 | | | | | | 4.46% | 3.70% | 3.23% |
| 18 | | | | | | 4.46% | 3.70% | 3.23% |
| 19 | | | | | | 4.46% | 3.70% | 3.23% |
| 20 | | | | | | 4.46% | 3.70% | 3.23% |
| 21 | Bold numbers indicate the switch to straight line depreciation. | | | | | 2.25% | 3.70% | 3.23% |
| 22 | | | | | | | 3.70% | 3.23% |
| 23 | | | | | | | 3.70% | 3.23% |
| 24 | | | | | | | 3.70% | 3.23% |
| 25 | | | | | | | 3.70% | 3.23% |
| 26 | | | | | | | 3.70% | 3.23% |
| 27 | | | | | | | 3.70% | 3.23% |
| 28 | | | | | | | | 3.23% |
| 29 | | | | | | | | 3.23% |
| 30 | | | | | | | | 3.23% |
| 31 | | | | | | | | 3.23% |
| | Since 1989 tax bill (Omnibus Budget Reconciliation Act of 1989), cell phones and similar equipment are no longer depreciated by MACRS but they are treated as "Listed Property", thus if used more than 50% for business use, straight-line method is required |
Four-Firm Concentration
| Top Four Concentration Ratios |
| | Monopoly | Oligopoly | Monopolistic
Competition | Pure Competion |
| Sales (000,000) Firm 1 | 2,000 | 1,500 | 600 | 10 |
| Sales (000,000) Firm 2 | - 0 | 800 | 400 | 8 |
| Sales (000,000) Firm 3 | - 0 | 450 | 250 | 6 |
| Sales (000,000) Firm 4 | - 0 | 300 | 200 | 1 |
| Total Sales of the Largest Firms | 2,000 | 3,050 | 1,450 | 25 |
| Remaining Firms | - 0 | 1,900 | 2,500 | 9,000 |
| Industry Total | 2,000 | 4,950 | 3,950 | 9,025 |
| Four-Firm Concentration Ratio | 100% | 62% | 37% | 0.28% |
| | | >60% | <=60% | <1% |
Herfindahl-Hirschman Index
| Herfindahl-Hirschman Index |
| | Monopoly
10,000 | Oligopoly
>1,000 |
| Market Share Firm 1 | 100 | 45 |
| Market Share Firm 2 | - 0 | 25 |
| Market Share Firm 3 | - 0 | 15 |
| Market Share Firm 4 | | 10 |
| Market Share Firm 5 | - 0 | 5 |
| Total Market Share | 100 | 100 |
| | 1002 | 452+252+152+102+52 |
| Herfindahl-Hirschman Index (HHI) | 10,000 | 3,000 |
| >1,000 and <1800 moderately competitive and will be scrutinized by the U.S. Justice Department Upon Merge |
| >1,800 = uncompetitive and will be challenged by the U.S. Justice Department Prior To Merge |
| <1,000 = highly competitive |
| Monopolistic Competition >100 |
| Largest 30 Firms, each with 3% market share | =32x30= | 270 |
| Pure Competition <100 |
| Lagest 50 Firms, each with .1% market share | =.12x50= | 0.50 |
Four-Firm Concentration (Rev)
| Concentration Ratios |
| | What Market | What Market | What Market |
| | A | B | C |
| Sales (000) Firm 1 | 100 | 500 | 10 |
| Sales (000) Firm 2 | 95 | 400 | 8 |
| Sales (000) Firm 3 | 85 | 250 | 6 |
| Sales (000) Firm 4 | 70 | 200 | 1 |
| Total Sales of the Largest Firms | 350 | 1,350 | 25 |
| Remaining Firms | 1,900 | 2,500 | 9,000 |
| Industry Total | 2,250 | 3,850 | 9,025 |
| Four-Firm Concentration Ratio | 16% | 35% | 0.28% |
| | <60% >1% | <60% >1% | <1% |
| | Monopolistic
Comp | Monopolistic
Comp | Pure
Competition |
HHI (Review)
| Herfindahl-Hirschman Index |
| | Monopoly
10,000 | Oligopoly
>1,000 |
| Market Share Firm 1 | 100 | 25 |
| Market Share Firm 2 | - 0 | 20 |
| Market Share Firm 3 | - 0 | 15 |
| Market Share Firm 4 | | 15 |
| Market Share Firm 5 | | 10 |
| Market Share Firm 6 | - 0 | 15 |
| Total Market Share | 100 | 100 |
| | 10,000 | 1,800 |
| | Monopoly |
Test One Tally
| Multiple Choice Right | 42 | | Problems Right | 31 |
| Multiple Choice Points | 84 | | Points for Problems | 93 | | Total Points | 177 |
| | | | | | | Possible Right | 212 |
| | | | | | | Score | 83.49% |
Marginal Physical Product
| Marginal Physical Product |
| Scenario | Labor
(workers per day) | Units Produced | Marginal Physical Product | Average Product
(Per Worker) | Labor @$25 Per Day |
| A | 0 | 0 | 0 |
| B | 1 | 4 | 4 | 4.00 | $ 6.25 |
| C | 2 | 10 | 6 | 5.00 | $ 5.00 |
| D | 3 | 13 | 3 | 4.33 | $ 5.77 |
| E | 4 | 15 | 2 | 3.75 | $ 5.00 |
| F | 5 | 16 | 1 | 3.20 | $ 4.69 |
Total Product Curve
A B C D E F 0 4 10 13 15 16
Marginal Physical Product
A B C D E F 0 4 6 3 2 1
Short-Run Cost
| Marginal Physical Product And Costs |
| Scenario | Labor
(workers per day) | Total Output (Units Produced) | Marginal Physical Product | Total Fixed Cost | Total Variable Cost (Wage/Day/Worker @$25) | Total Cost | Labor Marginal Cost | Marginal Cost (Per Unit of Output)
John Herzog: The increase of cost that results from a one-unit increase in output. | Average Fixed Cost | Average Variable Cost (Per Sweater) | Average Total Cost (Per Sweater) | Marginal Revenue Product (@ Price of $18) |
| A | 0 | 0 | N/A | $ 25.00 | $ - 0 | $ 25.00 |
| B | 1 | 4 | 4 | $ 25.00 | $ 25.00 | $ 50.00 | $ 25.00 | $ 6.25 | $ 6.25 | $ 6.25 | $ 12.50 | $ 72.00 |
| C | 2 | 10 | 6 | $ 25.00 | $ 50.00 | $ 75.00 | $ 25.00 | $ 4.17 | $ 2.50 | $ 5.00 | $ 7.50 | $ 108.00 |
| D | 3 | 13 | 3 | $ 25.00 | $ 75.00 | $ 100.00 | $ 25.00 | $ 8.33 | $ 1.92 | $ 5.77 | $ 7.69 | $ 54.00 |
| E | 4 | 15 | 2 | $ 25.00 | $ 100.00 | $ 125.00 | $ 25.00 | $ 12.50 | $ 1.67 | $ 6.67 | $ 8.33 | $ 36.00 |
| F | 5 | 16 | 1 | $ 25.00 | $ 125.00 | $ 150.00 | $ 25.00 | $ 25.00 | $ 1.56 | $ 7.81 | $ 9.38 | $ 18.00 |
Marginal Cost Curve
6.25 4.166666666666667 8.3333333333333339 12.5 25
Items Produced
Marginal Costs
All Cost Chart
Labor
(workers per day) Marginal Physical Product Marginal Cost (Per Unit of Output) Average Fixed Cost Average Variable Cost (Per Sweater) Average Total Cost (Per Sweater) Marginal Revenue Product (@ Price $30 ea.) 0 0 0 Labor
(workers per day) Marginal Physical Product Marginal Cost (Per Unit of Output) Average Fixed Cost Average Variable Cost (Per Sweater) Average Total Cost (Per Sweater) Marginal Revenue Product (@ Price $30 ea.) 1 6 13.333333333333334 16.666666666666668 13.333333333333334 30 180 Labor
(workers per day) Marginal Physical Product Marginal Cost (Per Unit of Output) Average Fixed Cost Average Variable Cost (Per Sweater) Average Total Cost (Per Sweater) Marginal Revenue Product (@ Price $30 ea.) 2 9 8.8888888888888893 6.666666666666667 10.666666666666666 17.333333333333332 270 Labor
(workers per day) Marginal Physical Product Marginal Cost (Per Unit of Output) Average Fixed Cost Average Variable Cost (Per Sweater) Average Total Cost (Per Sweater) Marginal Revenue Product (@ Price $30 ea.) 3 5 16 5 12 17 150 Labor
(workers per day) Marginal Physical Product Marginal Cost (Per Unit of Output) Average Fixed Cost Average Variable Cost (Per Sweater) Average Total Cost (Per Sweater) Marginal Revenue Product (@ Price $30 ea.) 4 3 26.666666666666668 4.3478260869565215 13.913043478260869 18.260869565217391 90 Labor
(workers per day) Marginal Physical Product Marginal Cost (Per Unit of Output) Average Fixed Cost Average Variable Cost (Per Sweater) Average Total Cost (Per Sweater) Marginal Revenue Product (@ Price $30 ea.) 5 2 40 4 16 20 60 Labor
(workers per day) Marginal Physical Product Marginal Cost (Per Unit of Output) Average Fixed Cost Average Variable Cost (Per Sweater) Average Total Cost (Per Sweater) Marginal Revenue Product (@ Price $30 ea.) 6 1 80 3.8461538461538463 18.46153846153846 22.307692307692307 30
Short-Run Cost (Review)
| Short-Run Costs |
| Scenario | Labor
(workers per day) | Units Produced | Marginal Physical Product | Total Fixed Cost | Total Variable Cost (Wage/Day/Worker @$80) | Total Cost | Marginal Cost | Marginal Cost (Per Unit of Output)
John Herzog: The increase of cost that results from a one-unit incrase in output. | Average Fixed Cost | Average Variable Cost (Per Sweater) | Average Total Cost (Per Sweater) | Marginal Revenue Product (@ Price $30 ea.) |
| A | 0 | 0 | 0 | 100 | 0 | 100 | | | | | | - 0 | | | | | | | | | | 0 |
| B | 1 | 6 | 6 | 100 | 80 | 180 | 80 | 13.33 | 16.67 | 13.33 | 30.00 | 180.00 | | | | | | | | | | 4 |
| C | 2 | 15 | 9 | 100 | 160 | 260 | 80 | 8.89 | 6.67 | 10.67 | 17.33 | 270.00 | | | | | | | | | | 10 |
| D | 3 | 20 | 5 | 100 | 240 | 340 | 80 | 16.00 | 5.00 | 12.00 | 17.00 | 150.00 | | | | | | | | | | 13 |
| E | 4 | 23 | 3 | 100 | 320 | 420 | 80 | 26.67 | 4.35 | 13.91 | 18.26 | 90.00 | | | | | | | | | | 15 |
| F | 5 | 25 | 2 | 100 | 400 | 500 | 80 | 40.00 | 4.00 | 16.00 | 20.00 | 60.00 | | | | | | | | | | 16 |
| G | 6 | 26 | 1 | 100 | 480 | 580 | 80 | 80.00 | 3.85 | 18.46 | 22.31 | 30.00 |
Marginal Cost Curve
0 4 10 13 15 16 13.333333333333334 8.8888888888888893 16 26.666666666666668 40
Items Produced
Marginal Costs
Short-Run Cost (Review) (2)
| Short-Run Costs |
| Scenario | Labor
(workers per Hour | Units Produced | Marginal Physical Product | Total Fixed Cost | Total Variable Cost (Wage/Hour/Worker @$10) | Total Cost | Marginal Cost | Marginal Cost (Per Unit of Output)
John Herzog: The increase of cost that results from a one-unit incrase in output. | Average Fixed Cost | Average Variable Cost (Per Sweater) | Average Total Cost (Per Sweater) | Marginal Revenue Product (@ Price $8 ea.) |
| A | 0 | 0 | 0 | 100 | 0 | 100 | | | | | | - 0 | | | | | | | | | | 0 |
| B | 1 | 5 | 5 | 100 | 10 | 110 | 10 | 2.00 | 20.00 | 2.00 | 22.00 | 40.00 | | | | | | | | | | 4 |
| C | 2 | 12 | 7 | 100 | 20 | 120 | 10 | 1.43 | 8.33 | 1.67 | 10.00 | 56.00 | | | | | | | | | | 10 |
| D | 3 | 18 | 6 | 100 | 30 | 130 | 10 | 1.67 | 5.56 | 1.67 | 7.22 | 48.00 | | | | | | | | | | 13 |
| E | 4 | 23 | 5 | 100 | 40 | 140 | 10 | 2.00 | 4.35 | 1.74 | 6.09 | 40.00 | | | | | | | | | | 15 |
| F | 5 | 27 | 4 | 100 | 50 | 150 | 10 | 2.50 | 3.70 | 1.85 | 5.56 | 32.00 | | | | | | | | | | 16 |
| G | 6 | 30 | 3 | 100 | 60 | 160 | 10 | 3.33 | 3.33 | 2.00 | 5.33 | 24.00 |
Marginal Cost Curve
0 4 10 13 15 16 2 1.4285714285714286 1.6666666666666667 2 2.5
Items Produced
Marginal Costs
There Are No Fixed Costs
| There Are No Fixed Costs In The Long Run |
| F |
| I |
| X |
| E |
| D |
| C |
| O |
| S |
| T |
| S |
| | | | | | | | Demand/Volume |
| | | | | Breakpoints-More capital inputs needed |
Economies of Scale
| Behavior of Long Term Costs |
| | | Economies of Scale-Features of a firm's technology that leads to a falling long-run average total costs as output increases |
| A |
| v |
| e |
| r |
| a |
| g |
| e |
| T |
| o |
| t |
| a |
| l |
| C |
| o |
| s |
| t |
| | | | | | | | Output |
| | | | | Change In Combination of Inputs |
DisEconomies of Scale
| Behavior of Long Term Costs |
| | | Economies of Scale-Features of a firm's technology that leads to a falling long-run average total costs as output increases |
| A |
| v |
| e |
| r |
| a |
| g |
| e |
| T |
| o |
| t |
| a |
| l |
| C |
| o |
| s |
| t |
| | | | | | | | Output |
| | | | | Change In Combination of Inputs |
Return To Scale
| Behavior of Long Term Costs |
| | | Economies of Scale-Features of a firm's technology that leads to a falling long-run average total costs as output increases |
| A |
| v |
| e |
| r |
| a |
| g |
| e |
| T |
| o |
| t |
| a |
| l |
| C |
| o |
| s |
| t |
| | | | | | | | Output |
| | | | | Change In Combination of Inputs |
Demand Curves-Marginal Revenue
| Monopoly and Monopolistic Competition Demand And Marginal Revenue Curves. |
| | | | | | | | | | | | | | | | | | | | | | 9 | 1 |
| Price | Quantity Demanded | Total Revenue | Marginal Revenue | | | | | | | | | | | | | | | | | | 8 | 2 |
| $ 9 | 1 | $ 9 | $ 9 | | | | | | | | | | | | | | | | | | 7 | 3 |
| $ 8 | 2 | $ 16 | $ 7 | | | | | | | | | | | | | | | | | | 6 | 4 |
| $ 7 | 3 | $ 21 | $ 5 | | | | | | | | | | | | | | | | | | 5 | 5 |
| $ 6 | 4 | $ 24 | $ 3 | | | | | | | | | | | | | | | | | | 4 | 6 |
| $ 5 | 5 | $ 25 | $ 1 | | | | | | | | | | | | | | | | | | 3 | 7 |
| $ 4 | 6 | $ 24 | $ (1) | | | | | | | | | | | | | | | | | | 2 | 8 |
| $ 3 | 7 | $ 21 | $ (3) | | | | | | | | | | | | | | | | | | 1 | 9 |
| $ 2 | 8 | $ 16 | $ (5) |
| $ 1 | 9 | $ 9 | $ (7) |
Demand Curve Vs. Margainal Revenue
1 2 3 4 5 6 7 8 9 9 8 7 6 5 4 3 2 1 1 2 3 4 5 6 7 8 9 9 7 5 3 1 -1 -3 -5 -7
Quantity Demanded
Price/Marginal Revenue
Marginal Cost
Profit Maximization
Demand Curve
Marginal Revenue Curve
Demand-Marg Rev Perf Inelastic
| Monopoly and Monopolistic Competition Demand And Marginal Revenue Curves. |
| | | | | | | | | | | | | | | | | | | | | | | 9 | 1 |
| Price | Quantity Demanded | Marginal Revenue | Total Revenue | | 9 | | | | | | | | | | | | | | | | | 8 | 2 |
| $ 9 | 10 | | $ 90 | | 8 | | | | | | | | | | | | | | | | | 7 | 3 |
| $ 8 | 10 | $ (10) | $ 80 | | 7 | | | | | | | | | | | | | | | | | 6 | 4 |
| $ 7 | 10 | $ (10) | $ 70 | | 6 | | | | | | | | | | | | | | | | | 5 | 5 |
| $ 6 | 10 | $ (10) | $ 60 | | 5 | | | | | | | | | | | | | | | | | 4 | 6 |
| $ 5 | 10 | $ (10) | $ 50 | | 4 | | | | | | | | | | | | | | | | | 3 | 7 |
| $ 4 | 10 | $ (10) | $ 40 | | 3 | | | | | | | | | | | | | | | | | 2 | 8 |
| $ 3 | 10 | $ (10) | $ 30 | | 2 | | | | | | | | | | | | | | | | | 1 | 9 |
| $ 2 | 10 | $ (10) | $ 20 | | 1 |
| $ 1 | 10 | $ (10) | $ 10 | | 0 | | | 10 |
| | | | | | -1 |
| | | | | | -2 |
| | | | | | -3 |
| | | | | | -4 |
| | | | | | -5 |
| | | | | | -6 |
| | | | | | -7 |
| | | | | | -8 |
| | | | | | -9 |
| | | | | | -10 |
Diff Markets Curves
| | | Pure Competition | | | | | | Oligopolies | | | | | Monopoly and Monopolistic Competition. |
| Price | | | | | | Price | | | | | | | Price |
| | | MR = D =P |
| | | | | Quantity Demanded | | | | | | Quantity Demanded | | | | | | | Quantity Demanded |
Demand Curves (Diff Markets)
| | | Pure Competition | | | | | | Oligopolies | | | | | Monopoly and Monopolistic Competition. |
| Price | | | | | | Price | | | | | | | Price |
| | | | | Quantity Demanded | | | | | | Quantity Demanded | | | | | | | Quantity Demanded |
More MR Curves
| | | | | | | | | | | | | | | | | | | | | | | | Price | QD | Rev. | Marginal Revenue |
| | | | | | | | | | | | | | | | | | | | | | | | $ 100.00 | 1 | 100 | $ 100.00 |
| Price | | | | | | Price | | | | | | | | | | | | | $ 100.00 | | | | $ 1.00 | 1 | 1 | $ (99.00) |
| | | MR = D |
| | | | | | | | | | | | | | | | | | | | $ 1.00 |
| | | | | Quantity Demanded | | | | | | Quantity Demanded | | | | | | Quantity Demanded | | | | | | | Quantity Demanded |
| | | | | | | | | | | | | | | | | | | | b |
Pure Comp Demand Curves
| | | Individual | | | | | | | Market |
| Price | | | | | | Price |
| | | MR = D |
Oligopoly Demand Curve
| | | | | Oligopolies |
| Price |
| | | | | | | | Original Demand Due to Price Drops |
| 15000 |
| 12000 |
| 11000 |
| | | | | | | | | Demand Curve Before Retaliation |
| | | New Demand After Retaliation |
| | | | | | | | Demand Curve After Retaliation |
| | 1 Million | | | 2 Million |
| | | | | | | Quantity Demanded |
Oligopoly Demand Curve (2)
| | | | | Oligopolies |
| Price |
| 15000 |
| 12000 |
| 11000 |
| | | | | | | | Demand Curve After Retaliation |
| | 1 Million | | | 2 Million |
| | | | | | | Quantity Demanded |
Oligopoly Demand MR
| | | | | Oligopolies |
| Price |
| 15000 |
| 12000 |
| 11000 | | GAP |
| | | | | | | | | Demand Curve Before Retaliation |
| | | | | | | | Marginal Revenue Curve of Demand Curve Before Retaliation |
| | | | | | | | Demand Curve After Retaliation |
| | | | | | Marginal Revenue Curve of Demand Curve After Retaliation |
| | 1 Million | | | 2 Million |
| | | | | | | Quantity Demanded |
Oligopoly MR
| | | | | Oligopolies |
| Price |
| | | | Marginal Cost Curves |
| 15000 |
| | | | | Marginal Revenue Curve of Demand Curve Before Retaliation |
| 12000 |
| 11000 | | | | GAP | Profit Maximization: MR=MC exists at any one of the intersections. |
| | | | | | Marginal Revenue Curve of Demand Curve After Retaliation |
| | 1 Million | | | 2 Million |
| | | | | | | Quantity Demanded |
Demand Curves-Marginal Reve (2)
| Monopoly and Monopolistic Competition Demand And Marginal Revenue Curves. |
| | | | | | | | | | | | | | | | | | | | | | 9 | 1 |
| Price | Quantity Demanded | Total Revenue | Marinal Revenue | | | | | | | | | | | | | | | | | | 8 | 2 |
| $ 700 | 200 | $ 140,000 | | | | | | | | | | | | | | | | | | | 7 | 3 |
| $ 600 | 400 | $ 240,000 | $ 100,000 | | | | | | | | | | | | | | | | | | 6 | 4 |
| $ 500 | 600 | $ 300,000 | $ 60,000 | | | | | | | | | | | | | | | | | | 5 | 5 |
| $ 400 | 800 | $ 320,000 | $ 20,000 | | | | | | | | | | | | | | | | | | 4 | 6 |
| $ 300 | 1100 | $ 330,000 | $ 10,000 | | | | | | | | | | | | | | | | | | 3 | 7 |
| | | | | | | | | | | | | | | | | | | | | | 2 | 8 |
| | | | | | | | | | | | | | | | | | | | | | 1 | 9 |
Demand Curve Vs. Margainal Revenue
1 2 3 4 5 6 7 8 9 700 600 500 400 300 1 2 3 4 5 6 7 8 9 100000 60000 20000 10000
Quantity Demanded
Price/Marginal Revenue
Marginal Cost
Profit Maximization
Demand Curve
Marginal Revenue Curve
MR MC Production Decision
| Scenario | Price | Qty. Demanded | Total Revenue | Marginal Revenue | Marginal Cost |
| A | $ 15.00 | 5 | $ 75.00 | | $ 10.00 |
| B | $ 14.00 | 6 | $ 84.00 | $ 9.00 | $ 8.00 |
| C | $ 13.00 | 7 | $ 91.00 | $ 7.00 | $ 7.00 |
| D | $ 12.00 | 8 | $ 96.00 | $ 5.00 | $ 8.00 |
| E | $ 11.00 | 9 | $ 99.00 | $ 3.00 | $ 9.00 |
Perfect Competition Production
| | | | | Perfect Competition |
| Price |
| | | | | | | | P=MR |
| | | | | | | | MC=MR |
| | | | | | | | | | Maximum Output |
| | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| | | | | | | Quantity Demanded |
Labor Supply Curve(BackBending)
| Labor Supply Curve (Backward Bending) |
| | | | | | | | | | Income Effect |
| Wages |
| | | | | | | | | | Substitution Effect |
| | | | Labor (hours per day) |
Marginal REvenue Product
| Marginal Revenue Product |
| Scenario | Labor
(workers per day) | Units Produced | Marginal Physical Product | Marginal Revenue Product @ Price of $8 each |
| A | 0 | 0 | 0 | $ - 0 |
| B | 1 | 4 | 4 | $ 32.00 |
| C | 2 | 10 | 6 | $ 48.00 |
| D | 3 | 13 | 3 | $ 24.00 |
| E | 4 | 15 | 2 | $ 16.00 |
| F | 5 | 16 | 1 | $ 8.00 |
| Do not hire worker 5, if the going wage is $8 or more. |
Hiring Decision
| | MRP |
| | 10 |
| | 9 |
| | 8 |
| | 7 |
| | 6 |
| | 5 | | | | | | | | | | | Wage Rate |
| | 4 |
| | 3 |
| | 2 |
| | 1 |
| | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 |
| | | | | | Quantity of Labor (Workers hired per hour) |
Cost Efficiency
| Strawberry Farm |
| Marginal Physical Product For Labor of Newest Worker | = | 5 | (Boxes Per Hour) | = | 1.25 boxes per $1 of cost |
| Cost of Labor For New Worker | = | $4.00 | (Per Hour) |
| Marginal Physical Product Of Mechanical Stawberry Picker | = | 10 | (Boxes Per Hour) | = | 1 box per $1 of cost |
| Cost of mechanical picker (rent/operating labor) | = | $10.00 | Per Hour |
Best Process
| Process A | | | | | Output |
| | Labor | 400 hours @ $4 per hour | $ 1,600.00 | | 5000 units | | $ 0.4460 | Each. |
| | Land | 1 acre rent during the given time period @$500 | $ 500.00 |
| | Capital | 13 hours @ $10 per hour | $ 130.00 |
| | | Total Cost | $ 2,230.00 |
| Process B |
| | Labor | 270 hours @ $4 per hour | $ 1,080.00 | | 5000 units | | $ 0.3460 | Each. |
| | Land | 1 acre rent during the given time period @$500 | $ 500.00 |
| | Capital | 15 hours @ $10 per hour | $ 150.00 |
| | | Total Cost | $ 1,730.00 |
| Process C |
| | Labor | 220 hours @ $4 per hour | $ 880.00 | BEST | 5000 units | | $ 0.3120 | Each. |
| | Land | 1 acre rent during the given time period @$500 | $ 500.00 |
| | Capital | 18 hours @ $10 per hour | $ 180.00 |
| | | Total Cost | $ 1,560.00 |
| Process D | | | | The scenarios will go up in costs if you have too much equipment and not enough workers to run them. |
| | Labor | 180 hours @ $4 per hour | $ 720.00 | | 5000 units | | $ 0.3140 | Each. |
| | Land | 1 acre rent during the given time period @$500 | $ 500.00 |
| | Capital | 35 hours @ $10 per hour | $ 350.00 |
| | | Total Cost | $ 1,570.00 |
Best Process (Review)
| Process A | | Output | | Hours | Rate |
| | Labor | 10,000 Units | | 325 | $ 5.00 | $ 1,625.00 |
| | Land | | | | $ 700 | $ 700.00 |
| | Capital | | | 13 | $ 15.00 | $ 195.00 |
| | | | | | | $ 2,520.00 |
| Process B |
| | Labor | 10,000 Units | | 250 | $ 5.00 | $ 1,250.00 |
| | Land | | | | $ 700 | $ 700.00 |
| | Capital | | | 15 | $ 15.00 | $ 225.00 |
| | | | | | | $ 2,175.00 |
| Process C |
| | Labor | 10,000 Units | | 200 | $ 5.00 | $ 1,000.00 | BEST |
| | Land | | | | $ 700 | $ 700.00 |
| | Capital | | | 30 | $ 15.00 | $ 450.00 |
| | | | | | | $ 2,150.00 |
| Process D | | The scenarios will go up in costs if you have too much equipment and not enough workers to run them. |
| | Labor | 10,000 Units | | 180 | $ 5.00 | $ 900.00 |
| | Land | | | | $ 700 | $ 700.00 |
| | Capital | | | 45 | $ 15.00 | $ 675.00 |
| | | | | | | $ 2,275.00 |
Maringal FACTOR Cost
| Scenario | Wage
Rate/Hour | X | Quantity of Labor Supplied
(workers per hour) | Total Wage Cost | Marginal Factor Cost
(per labor-hour) |
| A | $ - 0 | | 0 | $ - 0 |
| B | $ 1.00 | | 0 | $ - 0 |
| C | $ 5.00 | | 1 | $ 5.00 | $ 5.00 |
| D | $ 6.00 | | 2 | $ 12.00 | $ 7.00 |
| E | $ 7.00 | | 3 | $ 21.00 | $ 9.00 |
| F | $ 8.00 | | 4 | $ 32.00 | $ 11.00 |
| G | $ 9.00 | | 5 | $ 45.00 | $ 13.00 |
Financial Intermediaries
| Private Placement | Investor | | | | Needers of funds |
| Financial Markets | Investor | | Financial Markets | | Needers of funds |
| Financial Institutions | Investor | Financial Institutions | Financial Markets | Financial Institutions | Needers of funds |
Dow Jones Original Eleven
| $ 20.00 |
| $ 20.00 |
| $ 20.00 |
| $ 10.00 |
| $ 20.00 |
| $ 20.00 |
| $ 20.00 |
| $ 20.00 |
| $ 20.00 |
| $ 20.00 |
| $ 20.00 |
| $ 20.00 | Average |
Systematic and Non System Risks
| | R |
| | I |
| | S |
| | K |
| | | | | | | | Diversifiable (Non-Systematic) |
| | | | | | | Systematic (Non Diversifiable) |
| | | 0 |
| | | | Number of firms, industries, countries, firm sizes, and vehicles you invest in. |
PV of Lump Sum(s)
| Future Value |
| 1000 Investment @10% Compounded Annually for three years Gave US A FV of $1,331 |
| 1000*1.10*1.10*1.10 |
| 1000*(1.10)3 |
| =$1,331 |
| Present Value is asking "What is value today of money to be received later?" |
| PV Concept |
| PVIF = 1/FVIF |
| X*1.331=$1,331 |
| X=$1,331/1.331 |
| X=$1,000 |
| X=1331*(1/1.331) |
| X=1331*.751 |
| X=1331*(1/(1+(.10/1))^3) |
| Investment Yields $12,000 ten years from now and if like investment has Kr of 8% Compounded Annually |
| $ 5,556.00 | Present Value |
| Investment Yields $12,000 ten years from now and if like investment has Kr of 9% Compounded Annually |
| $ 5,064.00 | Present Value |
| Investment Yields $12,000 ten years from now and if like investment has Kr of 8% Compounded Semi Annually |
| $ 5,472.00 | Present Value |
| Investment Yields $12,000 ten years from now and if like investment has Kr of 9% Compounded Semi-Annually |
| 2.4117 | 0.4146 | $ 4,975.71 |
| FVIF | PVIF | Present Value |
| What is the PV of the cash flows below to be received, Kr = 7% Compounded Annually |
| | 0 | 1 | 2 | 3 |
| | | $ 4,000 | $ 5,000 | $ 8,000 |
| =4000*.935 | $ 3,740 |
| =5000*.873 | $ 4,365 |
| =8000*.816 | $ 6,528 |
| | $ 14,633 |
| | | | Discount Rate/ Kr | 7% | Comp. | 1 |
| | | | PVIF |
| | A-2 Finds PV of Lump Sums to be received. |
| | | | 7% |
| 1 | | | 0.935 |
| 2 | | | 0.873 |
| 3 | | | 0.816 |
| | 0 | 1 | 2 | 3 |
| | | $ 5,000 | $ 5,000 | $ 5,000 |
| =5000*.935 | $ 4,675 |
| =5000*.873 | $ 4,365 |
| =5000*.816 | $ 4,080 |
| | $ 13,120 |
| | | | Discount Rate/ Kr | 7% | Comp. | 1 |
| | | | PVIF |
| | A-2 Finds PV of Lump Sums to be received. |
| | | | 7% |
| 1 | | | 0.935 |
| 2 | | | 0.873 |
| 3 | | | 0.816 |
| | | | 2.624 | 2.624*5,000 | $ 13,120 |
Project Analysis 10%
| PROJECT ANALYSIS |
| | A | B |
| Initital Investment | $ 42,000 | $ 45,000 |
| Year 1 | $ 14,000 | $ 28,000 |
| Year 2 | $ 14,000 | $ 12,000 |
| Year 3 | $ 14,000 | $ 10,000 |
| Year 4 | $ 14,000 | $ 10,000 |
| Year 5 | $ 14,000 | $ 10,000 |
| Average | $ 14,000 | $ 14,000 |
| Total | $ 70,000 | $ 70,000 |
| Net Present Value |
| Kr or Discount Rate= | 10% |
| PVIFA 10%,5-Table A-4 | 3.791 | | PVIF 10%,5 A-2 |
| Annuity | $ 14,000 | $ 28,000 | 0.909 | 25,452.00 |
| PV | $ 53,074 | $ 12,000 | 0.826 | 9,912.00 |
| NPV | $ 11,074 | $ 10,000 | 0.751 | 7,510.00 |
| | | $ 10,000 | 0.683 | 6,830.00 |
| | | $ 10,000 | 0.621 | 6,210.00 |
| | | | | 55,914.00 |
| | | | NPV | 10,914.00 |
| INTERNAL RATE OF RETURN (IRR) |
| The rate of return on an investment in a project. |
Project Analysis (12%)
| PROJECT ANALYSIS |
| | A | B | B |
| Initital Investment | $ 42,000 | $ 45,000 |
| | | | Cash Certainty Ratio |
| Year 1 | $ 14,000 | $ 28,000 | 95% |
| Year 2 | $ 14,000 | $ 12,000 | 90% |
| Year 3 | $ 14,000 | $ 10,000 | 85% |
| Year 4 | $ 14,000 | $ 10,000 | 85% |
| Year 5 | $ 14,000 | $ 10,000 | 70% |
| Average | $ 14,000 | $ 14,000 |
| Total | $ 70,000 | $ 70,000 |
| Net Present Value |
| Kr or Discount Rate= | 12% | | | | | | | Rf Rate = 6% |
| PVIFA 12%,5-Table A-4 | 3.605 | | PVIF 12%,5 A-2 | | | | | Cash Certainty Ratio | Cash Certainty Equivalent |
| Annuity | $ 14,000 | $ 28,000 | 0.893 | 25,000.00 | | $ 28,000 | X | 95% | $ 26,600 | X | 0.943 | $ 25,083.80 |
| PV | $ 50,470 | $ 12,000 | 0.797 | 9,566.33 | | $ 12,000 | X | 90% | $ 10,800 | X | 0.889 | $ 9,601.20 |
| NPV | $ 8,470 | $ 10,000 | 0.712 | 7,117.80 | | $ 10,000 | X | 85% | $ 8,500 | X | 0.839 | $ 7,131.50 |
| | | $ 10,000 | 0.636 | 6,355.18 | | $ 10,000 | X | 85% | $ 8,500 | X | 0.792 | $ 6,732.00 |
| | | $ 10,000 | 0.567 | 5,674.27 | | $ 10,000 | X | 70% | $ 7,000 | X | 0.747 | $ 5,229.00 |
| | | | | 53,713.58 | | | | | | | | $ 53,777.50 |
| | | | NPV | 8,713.58 | | | | | | | NEW NPV | $ 8,777.50 |
| INTERNAL RATE OF RETURN (IRR) |
| The rate of return on an investment in a project. |
| | Project A | | | Project B. |
| | 20% | | | 22% |
More Project Analsysis
| PROJECT ANALYSIS |
| | | | NPV |
| | | Kr | A | B |
| | | 0 | $28,000 | $25,000 |
| IRR | | 10% | $11,074 | $10,914 |
| | | 20% | $0 | $0 |
| | | 22% | $0 | $0 |
| RADR | Project A |
| Initial Investment | $ 42,000 | PVIFA13%,5 |
| Year 1 | $ 14,000 | 3.517 |
| Year 2 | $ 14,000 | X $14,000 |
| Year 3 | $ 14,000 | $ 49,238 | PV |
| Year 4 | $ 14,000 | $ 7,238 | NPV |
| Year 5 | $ 14,000 |
| Total | $ 70,000 |
| Average | $ 14,000 |
| | Project B |
| Initial Investment | $ 45,000 | PVIF 18% |
| Year 1 | $ 28,000 | 0.847 | $ 23,728.81 |
| Year 2 | $ 12,000 | 0.718 | $ 8,618.21 |
| Year 3 | $ 10,000 | 0.609 | $ 6,086.31 |
| Year 4 | $ 10,000 | 0.516 | $ 5,157.89 |
| Year 5 | $ 10,000 | 0.437 | $ 4,371.09 |
| Total | $ 70,000 | | $ 47,962.32 | PV |
| Average | $ 14,000 | NPV | $ 2,962.32 |
| Breakeven Cash Flow (Per Year) |
| Initial Investment= | $ 250,000 |
| Kr= | 15% |
| Years | 10 |
| | Cf(PVIFA,15%,10)=$250,000 |
| | Cf(5.019)=$250,000 |
| | Breakeven CF= | $ 49,810.72 |
| Review |
| Breakeven Cash Flow (Per Year) |
| Initial Investment= | $ 475,000 |
| Kr= | 12% |
| Years | 20 |
| | Cf(PVIFA,12%,20)=$475,000 |
| | Cf(7.469)=$475,000 |
| | Breakeven CF= | $ 63,596.20 |
NPV Chart Line
| | 30 |
| N | | A | | | | | NPV |
| P | | | | | | Kr | A | B |
| V | 25 | | | | | 0 | $28,000 | $25,000 |
| | | B | | | | 10% | $11,074 | $10,914 |
| | | | | | | 20% | $0 |
| | 20 | | | | | 22% | $0 | $0 |
| | 15 |
| | 10 |
| | 0 |
| | | | 5 | | 10 | 13% | 15 | | 20 | | 25 | B |
| | | | | | | | | | | | | A |
| | | | | Discount Rates |
Project Analysis (Review)
| PROJECT ANALYSIS | | | | | Project C Cash Certainty Equiv. | | | Rf=5% |
| | A | B | C |
| Initital Investment | $ 60,000 | $ 50,000 | $ 45,000 |
| | | | | | | CCE | | PVIF |
| Year 1 | $ 20,000 | $ 28,000 | $ 30,000 | X | 98% | $ 29,400 | X | 0.952 | $ 28,000 |
| Year 2 | $ 20,000 | $ 12,000 | $ 15,000 | X | 90% | $ 13,500 | X | 0.907 | $ 12,245 |
| Year 3 | $ 20,000 | $ 10,000 | $ 10,000 | X | 87% | $ 8,700 | X | 0.864 | $ 7,515 |
| Year 4 | $ 20,000 | $ 10,000 | $ 7,500 | X | 80% | $ 6,000 | X | 0.823 | $ 4,936 |
| Year 5 | $ 20,000 | $ 10,000 | $ 7,500 | X | 70% | $ 5,250 | X | 0.784 | $ 4,114 |
| Average | $ 20,000 | $ 14,000 | $ 14,000 | | | | | Adjusted PV | $ 56,810 |
| Total | $ 100,000 | $ 70,000 | $ 70,000 | | | | | Adjusted NPV | $ 11,810 |
| Net Present Value |
| Kr or Discount Rate= | 12% | Project B |
| PVIFA 12%,5-Table A-4 | 3.605 | | PVIF 12%,5 A-2 |
| Annuity X | $ 20,000 | $ 28,000 | 0.893 | 25,000.00 | | | | | NPV |
| PV | $ 72,100 | $ 12,000 | 0.797 | 9,566.33 | | | | Kr | A | B |
| Initial Investment - | $ 60,000 | $ 10,000 | 0.712 | 7,117.80 | | | | 0 | $40,000 | $20,000 |
| NPV | $ 12,100 | $ 10,000 | 0.636 | 6,355.18 | | | | 12% | $12,100 | $3,714 |
| | | $ 10,000 | 0.567 | 5,674.27 | | | | 20% | $0 |
| | | | | 53,713.58 | | | | 22% | | $0 |
| | | | NPV | 3,713.58 |
| INTERNAL RATE OF RETURN (IRR) |
| The rate of return on an investment in a project. |
| | Project A | | | Project B. |
| | 20% | | | 22% |
A-1 A-2
| | 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | 9% | 10% | 11% | 12% | 13% | 14% | 15% | 16% | 17% | 18% | 19% | 20% | 21% | 22% | 23% | 24% | 25% | 26% | 27% | 28% | 29% | 30% |
| A-1, FVIF |
| Periods |
| 1 | 1.010 | 1.020 | 1.030 | 1.040 | 1.050 | 1.060 | 1.070 | 1.080 | 1.090 | 1.100 | 1.110 | 1.120 | 1.130 | 1.140 | 1.150 | 1.160 | 1.170 | 1.180 | 1.190 | 1.200 | 1.210 | 1.220 | 1.230 | 1.240 | 1.250 | 1.260 | 1.270 | 1.280 | 1.290 | 1.300 |
| 2 | 1.020 | 1.040 | 1.061 | 1.082 | 1.103 | 1.124 | 1.145 | 1.166 | 1.188 | 1.210 | 1.232 | 1.254 | 1.277 | 1.300 | 1.323 | 1.346 | 1.369 | 1.392 | 1.416 | 1.440 | 1.464 | 1.488 | 1.513 | 1.538 | 1.563 | 1.588 | 1.613 | 1.638 | 1.664 | 1.690 |
| 3 | 1.030 | 1.061 | 1.093 | 1.125 | 1.158 | 1.191 | 1.225 | 1.260 | 1.295 | 1.331 | 1.368 | 1.405 | 1.443 | 1.482 | 1.521 | 1.561 | 1.602 | 1.643 | 1.685 | 1.728 | 1.772 | 1.816 | 1.861 | 1.907 | 1.953 | 2.000 | 2.048 | 2.097 | 2.147 | 2.197 |
| 4 | 1.041 | 1.082 | 1.126 | 1.170 | 1.216 | 1.262 | 1.311 | 1.360 | 1.412 | 1.464 | 1.518 | 1.574 | 1.630 | 1.689 | 1.749 | 1.811 | 1.874 | 1.939 | 2.005 | 2.074 | 2.144 | 2.215 | 2.289 | 2.364 | 2.441 | 2.520 | 2.601 | 2.684 | 2.769 | 2.856 |
| 5 | 1.051 | 1.104 | 1.159 | 1.217 | 1.276 | 1.338 | 1.403 | 1.469 | 1.539 | 1.611 | 1.685 | 1.762 | 1.842 | 1.925 | 2.011 | 2.100 | 2.192 | 2.288 | 2.386 | 2.488 | 2.594 | 2.703 | 2.815 | 2.932 | 3.052 | 3.176 | 3.304 | 3.436 | 3.572 | 3.713 |
| 6 | 1.062 | 1.126 | 1.194 | 1.265 | 1.340 | 1.419 | 1.501 | 1.587 | 1.677 | 1.772 | 1.870 | 1.974 | 2.082 | 2.195 | 2.313 | 2.436 | 2.565 | 2.700 | 2.840 | 2.986 | 3.138 | 3.297 | 3.463 | 3.635 | 3.815 | 4.002 | 4.196 | 4.398 | 4.608 | 4.827 |
| 7 | 1.072 | 1.149 | 1.230 | 1.316 | 1.407 | 1.504 | 1.606 | 1.714 | 1.828 | 1.949 | 2.076 | 2.211 | 2.353 | 2.502 | 2.660 | 2.826 | 3.001 | 3.185 | 3.379 | 3.583 | 3.797 | 4.023 | 4.259 | 4.508 | 4.768 | 5.042 | 5.329 | 5.629 | 5.945 | 6.275 |
| 8 | 1.083 | 1.172 | 1.267 | 1.369 | 1.477 | 1.594 | 1.718 | 1.851 | 1.993 | 2.144 | 2.305 | 2.476 | 2.658 | 2.853 | 3.059 | 3.278 | 3.511 | 3.759 | 4.021 | 4.300 | 4.595 | 4.908 | 5.239 | 5.590 | 5.960 | 6.353 | 6.768 | 7.206 | 7.669 | 8.157 |
| 9 | 1.094 | 1.195 | 1.305 | 1.423 | 1.551 | 1.689 | 1.838 | 1.999 | 2.172 | 2.358 | 2.558 | 2.773 | 3.004 | 3.252 | 3.518 | 3.803 | 4.108 | 4.435 | 4.785 | 5.160 | 5.560 | 5.987 | 6.444 | 6.931 | 7.451 | 8.005 | 8.595 | 9.223 | 9.893 | 10.604 |
| 10 | 1.105 | 1.219 | 1.344 | 1.480 | 1.629 | 1.791 | 1.967 | 2.159 | 2.367 | 2.594 | 2.839 | 3.106 | 3.395 | 3.707 | 4.046 | 4.411 | 4.807 | 5.234 | 5.695 | 6.192 | 6.727 | 7.305 | 7.926 | 8.594 | 9.313 | 10.086 | 10.915 | 11.806 | 12.761 | 13.786 |
| 11 | 1.116 | 1.243 | 1.384 | 1.539 | 1.710 | 1.898 | 2.105 | 2.332 | 2.580 | 2.853 | 3.152 | 3.479 | 3.836 | 4.226 | 4.652 | 5.117 | 5.624 | 6.176 | 6.777 | 7.430 | 8.140 | 8.912 | 9.749 | 10.657 | 11.642 | 12.708 | 13.862 | 15.112 | 16.462 | 17.922 |
| 12 | 1.127 | 1.268 | 1.426 | 1.601 | 1.796 | 2.012 | 2.252 | 2.518 | 2.813 | 3.138 | 3.498 | 3.896 | 4.335 | 4.818 | 5.350 | 5.936 | 6.580 | 7.288 | 8.064 | 8.916 | 9.850 | 10.872 | 11.991 | 13.215 | 14.552 | 16.012 | 17.605 | 19.343 | 21.236 | 23.298 |
| 13 | 1.138 | 1.294 | 1.469 | 1.665 | 1.886 | 2.133 | 2.410 | 2.720 | 3.066 | 3.452 | 3.883 | 4.363 | 4.898 | 5.492 | 6.153 | 6.886 | 7.699 | 8.599 | 9.596 | 10.699 | 11.918 | 13.264 | 14.749 | 16.386 | 18.190 | 20.175 | 22.359 | 24.759 | 27.395 | 30.288 |
| 14 | 1.149 | 1.319 | 1.513 | 1.732 | 1.980 | 2.261 | 2.579 | 2.937 | 3.342 | 3.797 | 4.310 | 4.887 | 5.535 | 6.261 | 7.076 | 7.988 | 9.007 | 10.147 | 11.420 | 12.839 | 14.421 | 16.182 | 18.141 | 20.319 | 22.737 | 25.421 | 28.396 | 31.691 | 35.339 | 39.374 |
| 15 | 1.161 | 1.346 | 1.558 | 1.801 | 2.079 | 2.397 | 2.759 | 3.172 | 3.642 | 4.177 | 4.785 | 5.474 | 6.254 | 7.138 | 8.137 | 9.266 | 10.539 | 11.974 | 13.590 | 15.407 | 17.449 | 19.742 | 22.314 | 25.196 | 28.422 | 32.030 | 36.062 | 40.565 | 45.587 | 51.186 |
| 16 | 1.173 | 1.373 | 1.605 | 1.873 | 2.183 | 2.540 | 2.952 | 3.426 | 3.970 | 4.595 | 5.311 | 6.130 | 7.067 | 8.137 | 9.358 | 10.748 | 12.330 | 14.129 | 16.172 | 18.488 | 21.114 | 24.086 | 27.446 | 31.243 | 35.527 | 40.358 | 45.799 | 51.923 | 58.808 | 66.542 |
| 17 | 1.184 | 1.400 | 1.653 | 1.948 | 2.292 | 2.693 | 3.159 | 3.700 | 4.328 | 5.054 | 5.895 | 6.866 | 7.986 | 9.276 | 10.761 | 12.468 | 14.426 | 16.672 | 19.244 | 22.186 | 25.548 | 29.384 | 33.759 | 38.741 | 44.409 | 50.851 | 58.165 | 66.461 | 75.862 | 86.504 |
| 18 | 1.196 | 1.428 | 1.702 | 2.026 | 2.407 | 2.854 | 3.380 | 3.996 | 4.717 | 5.560 | 6.544 | 7.690 | 9.024 | 10.575 | 12.375 | 14.463 | 16.879 | 19.673 | 22.901 | 26.623 | 30.913 | 35.849 | 41.523 | 48.039 | 55.511 | 64.072 | 73.870 | 85.071 | 97.862 | 112.455 |
| 19 | 1.208 | 1.457 | 1.754 | 2.107 | 2.527 | 3.026 | 3.617 | 4.316 | 5.142 | 6.116 | 7.263 | 8.613 | 10.197 | 12.056 | 14.232 | 16.777 | 19.748 | 23.214 | 27.252 | 31.948 | 37.404 | 43.736 | 51.074 | 59.568 | 69.389 | 80.731 | 93.815 | 108.890 | 126.242 | 146.192 |
| 20 | 1.220 | 1.486 | 1.806 | 2.191 | 2.653 | 3.207 | 3.870 | 4.661 | 5.604 | 6.727 | 8.062 | 9.646 | 11.523 | 13.743 | 16.367 | 19.461 | 23.106 | 27.393 | 32.429 | 38.338 | 45.259 | 53.358 | 62.821 | 73.864 | 86.736 | 101.721 | 119.145 | 139.380 | 162.852 | 190.050 |
| 21 | 1.232 | 1.516 | 1.860 | 2.279 | 2.786 | 3.400 | 4.141 | 5.034 | 6.109 | 7.400 | 8.949 | 10.804 | 13.021 | 15.668 | 18.822 | 22.574 | 27.034 | 32.324 | 38.591 | 46.005 | 54.764 | 65.096 | 77.269 | 91.592 | 108.420 | 128.169 | 151.314 | 178.406 | 210.080 | 247.065 |
| 22 | 1.245 | 1.546 | 1.916 | 2.370 | 2.925 | 3.604 | 4.430 | 5.437 | 6.659 | 8.140 | 9.934 | 12.100 | 14.714 | 17.861 | 21.645 | 26.186 | 31.629 | 38.142 | 45.923 | 55.206 | 66.264 | 79.418 | 95.041 | 113.574 | 135.525 | 161.492 | 192.168 | 228.360 | 271.003 | 321.184 |
| 23 | 1.257 | 1.577 | 1.974 | 2.465 | 3.072 | 3.820 | 4.741 | 5.871 | 7.258 | 8.954 | 11.026 | 13.552 | 16.627 | 20.362 | 24.891 | 30.376 | 37.006 | 45.008 | 54.649 | 66.247 | 80.180 | 96.889 | 116.901 | 140.831 | 169.407 | 203.480 | 244.054 | 292.300 | 349.593 | 417.539 |
| 24 | 1.270 | 1.608 | 2.033 | 2.563 | 3.225 | 4.049 | 5.072 | 6.341 | 7.911 | 9.850 | 12.239 | 15.179 | 18.788 | 23.212 | 28.625 | 35.236 | 43.297 | 53.109 | 65.032 | 79.497 | 97.017 | 118.205 | 143.788 | 174.631 | 211.758 | 256.385 | 309.948 | 374.144 | 450.976 | 542.801 |
| 25 | 1.282 | 1.641 | 2.094 | 2.666 | 3.386 | 4.292 | 5.427 | 6.848 | 8.623 | 10.835 | 13.585 | 17.000 | 21.231 | 26.462 | 32.919 | 40.874 | 50.658 | 62.669 | 77.388 | 95.396 | 117.391 | 144.210 | 176.859 | 216.542 | 264.698 | 323.045 | 393.634 | 478.905 | 581.759 | 705.641 |
| 26 | 1.295 | 1.673 | 2.157 | 2.772 | 3.556 | 4.549 | 5.807 | 7.396 | 9.399 | 11.918 | 15.080 | 19.040 | 23.991 | 30.167 | 37.857 | 47.414 | 59.270 | 73.949 | 92.092 | 114.475 | 142.043 | 175.936 | 217.537 | 268.512 | 330.872 | 407.037 | 499.916 | 612.998 | 750.468 | 917.333 |
| 27 | 1.308 | 1.707 | 2.221 | 2.883 | 3.733 | 4.822 | 6.214 | 7.988 | 10.245 | 13.110 | 16.739 | 21.325 | 27.109 | 34.390 | 43.535 | 55.000 | 69.345 | 87.260 | 109.589 | 137.371 | 171.872 | 214.64 | 267.57 | 332.95 | 413.59 | 512.87 | 634.89 | 784.64 | 968.10 | 1192.53 |
| 28 | 1.321 | 1.741 | 2.288 | 2.999 | 3.920 | 5.112 | 6.649 | 8.627 | 11.167 | 14.421 | 18.580 | 23.884 | 30.633 | 39.204 | 50.066 | 63.800 | 81.134 | 102.967 | 130.411 | 164.845 | 207.965 | 261.86 | 329.11 | 412.86 | 516.99 | 646.21 | 806.31 | 1004.34 | 1248.85 | 1550.29 |
| 29 | 1.335 | 1.776 | 2.357 | 3.119 | 4.116 | 5.418 | 7.114 | 9.317 | 12.172 | 15.863 | 20.624 | 26.750 | 34.616 | 44.693 | 57.575 | 74.009 | 94.927 | 121.501 | 155.189 | 197.814 | 251.638 | 319.47 | 404.81 | 511.95 | 646.23 | 814.23 | 1024.02 | 1285.55 | 1611.02 | 2015.38 |
| 30 | 1.348 | 1.811 | 2.427 | 3.243 | 4.322 | 5.743 | 7.612 | 10.063 | 13.268 | 17.449 | 22.892 | 29.960 | 39.116 | 50.950 | 66.212 | 85.850 | 111.065 | 143.371 | 184.675 | 237.376 | 304.482 | 389.76 | 497.91 | 634.82 | 807.79 | 1025.93 | 1300.50 | 1645.50 | 2078.22 | 2620.00 |
| 31 | 1.361 | 1.848 | 2.500 | 3.373 | 4.538 | 6.088 | 8.145 | 10.868 | 14.462 | 19.194 | 25.410 | 33.555 | 44.201 | 58.083 | 76.144 | 99.586 | 129.946 | 169.177 | 219.764 | 284.852 | 368.423 | 475.50 | 612.43 | 787.18 | 1009.74 | 1292.67 | 1651.64 | 2106.25 | 2680.90 | 3405.99 |
| 32 | 1.375 | 1.885 | 2.575 | 3.508 | 4.765 | 6.453 | 8.715 | 11.737 | 15.763 | 21.114 | 28.206 | 37.582 | 49.947 | 66.215 | 87.565 | 115.520 | 152.036 | 199.629 | 261.519 | 341.822 | 445.792 | 580.12 | 753.29 | 976.10 | 1262.18 | 1628.76 | 2097.58 | 2695.99 | 3458.36 | 4427.79 |
| 33 | 1.389 | 1.922 | 2.652 | 3.648 | 5.003 | 6.841 | 9.325 | 12.676 | 17.182 | 23.225 | 31.308 | 42.092 | 56.440 | 75.485 | 100.700 | 134.003 | 177.883 | 235.563 | 311.207 | 410.186 | 539.408 | 707.74 | 926.55 | 1210.36 | 1577.72 | 2052.24 | 2663.93 | 3450.87 | 4461.29 | 5756.13 |
| 34 | 1.403 | 1.961 | 2.732 | 3.794 | 5.253 | 7.251 | 9.978 | 13.690 | 18.728 | 25.548 | 34.752 | 47.143 | 63.777 | 86.053 | 115.805 | 155.443 | 208.123 | 277.964 | 370.337 | 492.224 | 652.683 | 863.44 | 1139.66 | 1500.85 | 1972.15 | 2585.82 | 3383.19 | 4417.12 | 5755.06 | 7482.97 |
| 35 | 1.417 | 2.000 | 2.814 | 3.946 | 5.516 | 7.686 | 10.677 | 14.785 | 20.414 | 28.102 | 38.575 | 52.800 | 72.069 | 98.100 | 133.176 | 180.314 | 243.503 | 327.997 | 440.701 | 590.668 | 789.747 | 1053.40 | 1401.78 | 1861.05 | 2465.19 | 3258.14 | 4296.65 | 5653.91 | 7424.03 | 9727.86 |
| A-2, PVIF |
| | 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | 9% | 10% | 11% | 12% | 13% | 14% | 15% | 16% | 17% | 18% | 19% | 20% | 21% | 22% | 23% | 24% | 25% | 26% | 27% | 28% | 29% | 30% |
| 1 | 0.990 | 0.980 | 0.971 | 0.962 | 0.952 | 0.943 | 0.935 | 0.926 | 0.917 | 0.909 | 0.901 | 0.893 | 0.885 | 0.877 | 0.870 | 0.862 | 0.855 | 0.847 | 0.840 | 0.833 | 0.826 | 0.820 | 0.813 | 0.806 | 0.800 | 0.794 | 0.787 | 0.781 | 0.775 | 0.769 |
| 2 | 0.980 | 0.961 | 0.943 | 0.925 | 0.907 | 0.890 | 0.873 | 0.857 | 0.842 | 0.826 | 0.812 | 0.797 | 0.783 | 0.769 | 0.756 | 0.743 | 0.731 | 0.718 | 0.706 | 0.694 | 0.683 | 0.672 | 0.661 | 0.650 | 0.640 | 0.630 | 0.620 | 0.610 | 0.601 | 0.592 |
| 3 | 0.971 | 0.942 | 0.915 | 0.889 | 0.864 | 0.840 | 0.816 | 0.794 | 0.772 | 0.751 | 0.731 | 0.712 | 0.693 | 0.675 | 0.658 | 0.641 | 0.624 | 0.609 | 0.593 | 0.579 | 0.564 | 0.551 | 0.537 | 0.524 | 0.512 | 0.500 | 0.488 | 0.477 | 0.466 | 0.455 |
| 4 | 0.961 | 0.924 | 0.888 | 0.855 | 0.823 | 0.792 | 0.763 | 0.735 | 0.708 | 0.683 | 0.659 | 0.636 | 0.613 | 0.592 | 0.572 | 0.552 | 0.534 | 0.516 | 0.499 | 0.482 | 0.467 | 0.451 | 0.437 | 0.423 | 0.410 | 0.397 | 0.384 | 0.373 | 0.361 | 0.350 |
| 5 | 0.951 | 0.906 | 0.863 | 0.822 | 0.784 | 0.747 | 0.713 | 0.681 | 0.650 | 0.621 | 0.593 | 0.567 | 0.543 | 0.519 | 0.497 | 0.476 | 0.456 | 0.437 | 0.419 | 0.402 | 0.386 | 0.370 | 0.355 | 0.341 | 0.328 | 0.315 | 0.303 | 0.291 | 0.280 | 0.269 |
| 6 | 0.942 | 0.888 | 0.837 | 0.790 | 0.746 | 0.705 | 0.666 | 0.630 | 0.596 | 0.564 | 0.535 | 0.507 | 0.480 | 0.456 | 0.432 | 0.410 | 0.390 | 0.370 | 0.352 | 0.335 | 0.319 | 0.303 | 0.289 | 0.275 | 0.262 | 0.250 | 0.238 | 0.227 | 0.217 | 0.207 |
| 7 | 0.933 | 0.871 | 0.813 | 0.760 | 0.711 | 0.665 | 0.623 | 0.583 | 0.547 | 0.513 | 0.482 | 0.452 | 0.425 | 0.400 | 0.376 | 0.354 | 0.333 | 0.314 | 0.296 | 0.279 | 0.263 | 0.249 | 0.235 | 0.222 | 0.210 | 0.198 | 0.188 | 0.178 | 0.168 | 0.159 |
| 8 | 0.923 | 0.853 | 0.789 | 0.731 | 0.677 | 0.627 | 0.582 | 0.540 | 0.502 | 0.467 | 0.434 | 0.404 | 0.376 | 0.351 | 0.327 | 0.305 | 0.285 | 0.266 | 0.249 | 0.233 | 0.218 | 0.204 | 0.191 | 0.179 | 0.168 | 0.157 | 0.148 | 0.139 | 0.130 | 0.123 |
| 9 | 0.914 | 0.837 | 0.766 | 0.703 | 0.645 | 0.592 | 0.544 | 0.500 | 0.460 | 0.424 | 0.391 | 0.361 | 0.333 | 0.308 | 0.284 | 0.263 | 0.243 | 0.225 | 0.209 | 0.194 | 0.180 | 0.167 | 0.155 | 0.144 | 0.134 | 0.125 | 0.116 | 0.108 | 0.101 | 0.094 |
| 10 | 0.905 | 0.820 | 0.744 | 0.676 | 0.614 | 0.558 | 0.508 | 0.463 | 0.422 | 0.386 | 0.352 | 0.322 | 0.295 | 0.270 | 0.247 | 0.227 | 0.208 | 0.191 | 0.176 | 0.162 | 0.149 | 0.137 | 0.126 | 0.116 | 0.107 | 0.099 | 0.092 | 0.085 | 0.078 | 0.073 |
| 11 | 0.896 | 0.804 | 0.722 | 0.650 | 0.585 | 0.527 | 0.475 | 0.429 | 0.388 | 0.350 | 0.317 | 0.287 | 0.261 | 0.237 | 0.215 | 0.195 | 0.178 | 0.162 | 0.148 | 0.135 | 0.123 | 0.112 | 0.103 | 0.094 | 0.086 | 0.079 | 0.072 | 0.066 | 0.061 | 0.056 |
| 12 | 0.887 | 0.788 | 0.701 | 0.625 | 0.557 | 0.497 | 0.444 | 0.397 | 0.356 | 0.319 | 0.286 | 0.257 | 0.231 | 0.208 | 0.187 | 0.168 | 0.152 | 0.137 | 0.124 | 0.112 | 0.102 | 0.092 | 0.083 | 0.076 | 0.069 | 0.062 | 0.057 | 0.052 | 0.047 | 0.043 |
| 13 | 0.879 | 0.773 | 0.681 | 0.601 | 0.530 | 0.469 | 0.415 | 0.368 | 0.326 | 0.290 | 0.258 | 0.229 | 0.204 | 0.182 | 0.163 | 0.145 | 0.130 | 0.116 | 0.104 | 0.093 | 0.084 | 0.075 | 0.068 | 0.061 | 0.055 | 0.050 | 0.045 | 0.040 | 0.037 | 0.033 |
| 14 | 0.870 | 0.758 | 0.661 | 0.577 | 0.505 | 0.442 | 0.388 | 0.340 | 0.299 | 0.263 | 0.232 | 0.205 | 0.181 | 0.160 | 0.141 | 0.125 | 0.111 | 0.099 | 0.088 | 0.078 | 0.069 | 0.062 | 0.055 | 0.049 | 0.044 | 0.039 | 0.035 | 0.032 | 0.028 | 0.025 |
| 15 | 0.861 | 0.743 | 0.642 | 0.555 | 0.481 | 0.417 | 0.362 | 0.315 | 0.275 | 0.239 | 0.209 | 0.183 | 0.160 | 0.140 | 0.123 | 0.108 | 0.095 | 0.084 | 0.074 | 0.065 | 0.057 | 0.051 | 0.045 | 0.040 | 0.035 | 0.031 | 0.028 | 0.025 | 0.022 | 0.020 |
| 16 | 0.853 | 0.728 | 0.623 | 0.534 | 0.458 | 0.394 | 0.339 | 0.292 | 0.252 | 0.218 | 0.188 | 0.163 | 0.141 | 0.123 | 0.107 | 0.093 | 0.081 | 0.071 | 0.062 | 0.054 | 0.047 | 0.042 | 0.036 | 0.032 | 0.028 | 0.025 | 0.022 | 0.019 | 0.017 | 0.015 |
| 17 | 0.844 | 0.714 | 0.605 | 0.513 | 0.436 | 0.371 | 0.317 | 0.270 | 0.231 | 0.198 | 0.170 | 0.146 | 0.125 | 0.108 | 0.093 | 0.080 | 0.069 | 0.060 | 0.052 | 0.045 | 0.039 | 0.034 | 0.030 | 0.026 | 0.023 | 0.020 | 0.017 | 0.015 | 0.013 | 0.012 |
| 18 | 0.836 | 0.700 | 0.587 | 0.494 | 0.416 | 0.350 | 0.296 | 0.250 | 0.212 | 0.180 | 0.153 | 0.130 | 0.111 | 0.095 | 0.081 | 0.069 | 0.059 | 0.051 | 0.044 | 0.038 | 0.032 | 0.028 | 0.024 | 0.021 | 0.018 | 0.016 | 0.014 | 0.012 | 0.010 | 0.009 |
| 19 | 0.828 | 0.686 | 0.570 | 0.475 | 0.396 | 0.331 | 0.277 | 0.232 | 0.194 | 0.164 | 0.138 | 0.116 | 0.098 | 0.083 | 0.070 | 0.060 | 0.051 | 0.043 | 0.037 | 0.031 | 0.027 | 0.023 | 0.020 | 0.017 | 0.014 | 0.012 | 0.011 | 0.009 | 0.008 | 0.007 |
| 20 | 0.820 | 0.673 | 0.554 | 0.456 | 0.377 | 0.312 | 0.258 | 0.215 | 0.178 | 0.149 | 0.124 | 0.104 | 0.087 | 0.073 | 0.061 | 0.051 | 0.043 | 0.037 | 0.031 | 0.026 | 0.022 | 0.019 | 0.016 | 0.014 | 0.012 | 0.010 | 0.008 | 0.007 | 0.006 | 0.005 |
| 21 | 0.811 | 0.660 | 0.538 | 0.439 | 0.359 | 0.294 | 0.242 | 0.199 | 0.164 | 0.135 | 0.112 | 0.093 | 0.077 | 0.064 | 0.053 | 0.044 | 0.037 | 0.031 | 0.026 | 0.022 | 0.018 | 0.015 | 0.013 | 0.011 | 0.009 | 0.008 | 0.007 | 0.006 | 0.005 | 0.004 |
| 22 | 0.803 | 0.647 | 0.522 | 0.422 | 0.342 | 0.278 | 0.226 | 0.184 | 0.150 | 0.123 | 0.101 | 0.083 | 0.068 | 0.056 | 0.046 | 0.038 | 0.032 | 0.026 | 0.022 | 0.018 | 0.015 | 0.013 | 0.011 | 0.009 | 0.007 | 0.006 | 0.005 | 0.004 | 0.004 | 0.003 |
| 23 | 0.795 | 0.634 | 0.507 | 0.406 | 0.326 | 0.262 | 0.211 | 0.170 | 0.138 | 0.112 | 0.091 | 0.074 | 0.060 | 0.049 | 0.040 | 0.033 | 0.027 | 0.022 | 0.018 | 0.015 | 0.012 | 0.010 | 0.009 | 0.007 | 0.006 | 0.005 | 0.004 | 0.003 | 0.003 | 0.002 |
| 24 | 0.788 | 0.622 | 0.492 | 0.390 | 0.310 | 0.247 | 0.197 | 0.158 | 0.126 | 0.102 | 0.082 | 0.066 | 0.053 | 0.043 | 0.035 | 0.028 | 0.023 | 0.019 | 0.015 | 0.013 | 0.010 | 0.008 | 0.007 | 0.006 | 0.005 | 0.004 | 0.003 | 0.003 | 0.002 | 0.002 |
| 25 | 0.780 | 0.610 | 0.478 | 0.375 | 0.295 | 0.233 | 0.184 | 0.146 | 0.116 | 0.092 | 0.074 | 0.059 | 0.047 | 0.038 | 0.030 | 0.024 | 0.020 | 0.016 | 0.013 | 0.010 | 0.009 | 0.007 | 0.006 | 0.005 | 0.004 | 0.003 | 0.003 | 0.002 | 0.002 | 0.001 |
| 26 | 0.772 | 0.598 | 0.464 | 0.361 | 0.281 | 0.220 | 0.172 | 0.135 | 0.106 | 0.084 | 0.066 | 0.053 | 0.042 | 0.033 | 0.026 | 0.021 | 0.017 | 0.014 | 0.011 | 0.009 | 0.007 | 0.006 | 0.005 | 0.004 | 0.003 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 |
| 27 | 0.764 | 0.586 | 0.450 | 0.347 | 0.268 | 0.207 | 0.161 | 0.125 | 0.098 | 0.076 | 0.060 | 0.047 | 0.037 | 0.029 | 0.023 | 0.018 | 0.014 | 0.011 | 0.009 | 0.007 | 0.006 | 0.005 | 0.004 | 0.003 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 |
| 28 | 0.757 | 0.574 | 0.437 | 0.333 | 0.255 | 0.196 | 0.150 | 0.116 | 0.090 | 0.069 | 0.054 | 0.042 | 0.033 | 0.026 | 0.020 | 0.016 | 0.012 | 0.010 | 0.008 | 0.006 | 0.005 | 0.004 | 0.003 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 |
| 29 | 0.749 | 0.563 | 0.424 | 0.321 | 0.243 | 0.185 | 0.141 | 0.107 | 0.082 | 0.063 | 0.048 | 0.037 | 0.029 | 0.022 | 0.017 | 0.014 | 0.011 | 0.008 | 0.006 | 0.005 | 0.004 | 0.003 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.000 |
| 30 | 0.742 | 0.552 | 0.412 | 0.308 | 0.231 | 0.174 | 0.131 | 0.099 | 0.075 | 0.057 | 0.044 | 0.033 | 0.026 | 0.020 | 0.015 | 0.012 | 0.009 | 0.007 | 0.005 | 0.004 | 0.003 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.000 | 0.000 |
| 31 | 0.735 | 0.541 | 0.400 | 0.296 | 0.220 | 0.164 | 0.123 | 0.092 | 0.069 | 0.052 | 0.039 | 0.030 | 0.023 | 0.017 | 0.013 | 0.010 | 0.008 | 0.006 | 0.005 | 0.004 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.000 | 0.000 | 0.000 |
| 32 | 0.727 | 0.531 | 0.388 | 0.285 | 0.210 | 0.155 | 0.115 | 0.085 | 0.063 | 0.047 | 0.035 | 0.027 | 0.020 | 0.015 | 0.011 | 0.009 | 0.007 | 0.005 | 0.004 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.000 | 0.000 | 0.000 | 0.000 |
| 33 | 0.720 | 0.520 | 0.377 | 0.274 | 0.200 | 0.146 | 0.107 | 0.079 | 0.058 | 0.043 | 0.032 | 0.024 | 0.018 | 0.013 | 0.010 | 0.007 | 0.006 | 0.004 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 34 | 0.713 | 0.510 | 0.366 | 0.264 | 0.190 | 0.138 | 0.100 | 0.073 | 0.053 | 0.039 | 0.029 | 0.021 | 0.016 | 0.012 | 0.009 | 0.006 | 0.005 | 0.004 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 35 | 0.706 | 0.500 | 0.355 | 0.253 | 0.181 | 0.130 | 0.094 | 0.068 | 0.049 | 0.036 | 0.026 | 0.019 | 0.014 | 0.010 | 0.008 | 0.006 | 0.004 | 0.003 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
A-3 A-4
| | 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | 9% | 10% | 11% | 12% | 13% | 14% | 15% | 16% | 17% | 18% | 19% | 20% | 21% | 22% | 23% | 24% | 25% | 26% | 27% | 28% | 29% | 30% |
| A-3, FVIFA |
| Periods |
| 1 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 | 1.000 |
| 2 | 2.010 | 2.020 | 2.030 | 2.040 | 2.050 | 2.060 | 2.070 | 2.080 | 2.090 | 2.100 | 2.110 | 2.120 | 2.130 | 2.140 | 2.150 | 2.160 | 2.170 | 2.180 | 2.190 | 2.200 | 2.210 | 2.220 | 2.230 | 2.240 | 2.250 | 2.260 | 2.270 | 2.280 | 2.290 | 2.300 |
| 3 | 3.030 | 3.060 | 3.091 | 3.122 | 3.153 | 3.184 | 3.215 | 3.246 | 3.278 | 3.310 | 3.342 | 3.374 | 3.407 | 3.440 | 3.473 | 3.506 | 3.539 | 3.572 | 3.606 | 3.640 | 3.674 | 3.708 | 3.743 | 3.778 | 3.813 | 3.848 | 3.883 | 3.918 | 3.954 | 3.990 |
| 4 | 4.060 | 4.122 | 4.184 | 4.246 | 4.310 | 4.375 | 4.440 | 4.506 | 4.573 | 4.641 | 4.710 | 4.779 | 4.850 | 4.921 | 4.993 | 5.066 | 5.141 | 5.215 | 5.291 | 5.368 | 5.446 | 5.524 | 5.604 | 5.684 | 5.766 | 5.848 | 5.931 | 6.016 | 6.101 | 6.187 |
| 5 | 5.101 | 5.204 | 5.309 | 5.416 | 5.526 | 5.637 | 5.751 | 5.867 | 5.985 | 6.105 | 6.228 | 6.353 | 6.480 | 6.610 | 6.742 | 6.877 | 7.014 | 7.154 | 7.297 | 7.442 | 7.589 | 7.740 | 7.893 | 8.048 | 8.207 | 8.368 | 8.533 | 8.700 | 8.870 | 9.043 |
| 6 | 6.152 | 6.308 | 6.468 | 6.633 | 6.802 | 6.975 | 7.153 | 7.336 | 7.523 | 7.716 | 7.913 | 8.115 | 8.323 | 8.536 | 8.754 | 8.977 | 9.207 | 9.442 | 9.683 | 9.930 | 10.183 | 10.442 | 10.708 | 10.980 | 11.259 | 11.544 | 11.837 | 12.136 | 12.442 | 12.756 |
| 7 | 7.214 | 7.434 | 7.662 | 7.898 | 8.142 | 8.394 | 8.654 | 8.923 | 9.200 | 9.487 | 9.783 | 10.089 | 10.405 | 10.730 | 11.067 | 11.414 | 11.772 | 12.142 | 12.523 | 12.916 | 13.321 | 13.740 | 14.171 | 14.615 | 15.073 | 15.546 | 16.032 | 16.534 | 17.051 | 17.583 |
| 8 | 8.286 | 8.583 | 8.892 | 9.214 | 9.549 | 9.897 | 10.260 | 10.637 | 11.028 | 11.436 | 11.859 | 12.300 | 12.757 | 13.233 | 13.727 | 14.240 | 14.773 | 15.327 | 15.902 | 16.499 | 17.119 | 17.762 | 18.430 | 19.123 | 19.842 | 20.588 | 21.361 | 22.163 | 22.995 | 23.858 |
| 9 | 9.369 | 9.755 | 10.159 | 10.583 | 11.027 | 11.491 | 11.978 | 12.488 | 13.021 | 13.579 | 14.164 | 14.776 | 15.416 | 16.085 | 16.786 | 17.519 | 18.285 | 19.086 | 19.923 | 20.799 | 21.714 | 22.670 | 23.669 | 24.712 | 25.802 | 26.940 | 28.129 | 29.369 | 30.664 | 32.015 |
| 10 | 10.462 | 10.950 | 11.464 | 12.006 | 12.578 | 13.181 | 13.816 | 14.487 | 15.193 | 15.937 | 16.722 | 17.549 | 18.420 | 19.337 | 20.304 | 21.321 | 22.393 | 23.521 | 24.709 | 25.959 | 27.274 | 28.657 | 30.113 | 31.643 | 33.253 | 34.945 | 36.723 | 38.593 | 40.556 | 42.619 |
| 11 | 11.567 | 12.169 | 12.808 | 13.486 | 14.207 | 14.972 | 15.784 | 16.645 | 17.560 | 18.531 | 19.561 | 20.655 | 21.814 | 23.045 | 24.349 | 25.733 | 27.200 | 28.755 | 30.404 | 32.150 | 34.001 | 35.962 | 38.039 | 40.238 | 42.566 | 45.031 | 47.639 | 50.398 | 53.318 | 56.405 |
| 12 | 12.683 | 13.412 | 14.192 | 15.026 | 15.917 | 16.870 | 17.888 | 18.977 | 20.141 | 21.384 | 22.713 | 24.133 | 25.650 | 27.271 | 29.002 | 30.850 | 32.824 | 34.931 | 37.180 | 39.581 | 42.142 | 44.874 | 47.788 | 50.895 | 54.208 | 57.739 | 61.501 | 65.510 | 69.780 | 74.327 |
| 13 | 13.809 | 14.680 | 15.618 | 16.627 | 17.713 | 18.882 | 20.141 | 21.495 | 22.953 | 24.523 | 26.212 | 28.029 | 29.985 | 32.089 | 34.352 | 36.786 | 39.404 | 42.219 | 45.244 | 48.497 | 51.991 | 55.746 | 59.779 | 64.110 | 68.760 | 73.751 | 79.107 | 84.853 | 91.016 | 97.625 |
| 14 | 14.947 | 15.974 | 17.086 | 18.292 | 19.599 | 21.015 | 22.550 | 24.215 | 26.019 | 27.975 | 30.095 | 32.393 | 34.883 | 37.581 | 40.505 | 43.672 | 47.103 | 50.818 | 54.841 | 59.196 | 63.909 | 69.010 | 74.528 | 80.496 | 86.949 | 93.926 | 101.465 | 109.612 | 118.411 | 127.913 |
| 15 | 16.097 | 17.293 | 18.599 | 20.024 | 21.579 | 23.276 | 25.129 | 27.152 | 29.361 | 31.772 | 34.405 | 37.280 | 40.417 | 43.842 | 47.580 | 51.660 | 56.110 | 60.965 | 66.261 | 72.035 | 78.330 | 85.192 | 92.669 | 100.815 | 109.687 | 119.347 | 129.861 | 141.303 | 153.750 | 167.286 |
| 16 | 17.258 | 18.639 | 20.157 | 21.825 | 23.657 | 25.673 | 27.888 | 30.324 | 33.003 | 35.950 | 39.190 | 42.753 | 46.672 | 50.980 | 55.717 | 60.925 | 66.649 | 72.939 | 79.850 | 87.442 | 95.780 | 104.935 | 114.983 | 126.011 | 138.109 | 151.377 | 165.924 | 181.868 | 199.337 | 218.472 |
| 17 | 18.430 | 20.012 | 21.762 | 23.698 | 25.840 | 28.213 | 30.840 | 33.750 | 36.974 | 40.545 | 44.501 | 48.884 | 53.739 | 59.118 | 65.075 | 71.673 | 78.979 | 87.068 | 96.022 | 105.931 | 116.894 | 129.020 | 142.430 | 157.253 | 173.636 | 191.735 | 211.723 | 233.791 | 258.145 | 285.014 |
| 18 | 19.615 | 21.412 | 23.414 | 25.645 | 28.132 | 30.906 | 33.999 | 37.450 | 41.301 | 45.599 | 50.396 | 55.750 | 61.725 | 68.394 | 75.836 | 84.141 | 93.406 | 103.740 | 115.266 | 128.117 | 142.441 | 158.405 | 176.188 | 195.994 | 218.045 | 242.585 | 269.888 | 300.252 | 334.007 | 371.518 |
| 19 | 20.811 | 22.841 | 25.117 | 27.671 | 30.539 | 33.760 | 37.379 | 41.446 | 46.018 | 51.159 | 56.939 | 63.440 | 70.749 | 78.969 | 88.212 | 98.603 | 110.285 | 123.414 | 138.166 | 154.740 | 173.354 | 194.254 | 217.712 | 244.033 | 273.556 | 306.658 | 343.758 | 385.323 | 431.870 | 483.973 |
| 20 | 22.019 | 24.297 | 26.870 | 29.778 | 33.066 | 36.786 | 40.995 | 45.762 | 51.160 | 57.275 | 64.203 | 72.052 | 80.947 | 91.025 | 102.444 | 115.380 | 130.033 | 146.628 | 165.418 | 186.688 | 210.758 | 237.989 | 268.785 | 303.601 | 342.945 | 387.389 | 437.573 | 494.213 | 558.112 | 630.165 |
| 21 | 23.239 | 25.783 | 28.676 | 31.969 | 35.719 | 39.993 | 44.865 | 50.423 | 56.765 | 64.002 | 72.265 | 81.699 | 92.470 | 104.768 | 118.810 | 134.841 | 153.139 | 174.021 | 197.847 | 225.026 | 256.018 | 291.347 | 331.606 | 377.465 | 429.681 | 489.110 | 556.717 | 633.593 | 720.964 | 820.215 |
| 22 | 24.472 | 27.299 | 30.537 | 34.248 | 38.505 | 43.392 | 49.006 | 55.457 | 62.873 | 71.403 | 81.214 | 92.503 | 105.491 | 120.436 | 137.632 | 157.415 | 180.172 | 206.345 | 236.438 | 271.031 | 310.781 | 356.443 | 408.875 | 469.056 | 538.101 | 617.278 | 708.031 | 811.999 | 931.044 | 1067.280 |
| 23 | 25.716 | 28.845 | 32.453 | 36.618 | 41.430 | 46.996 | 53.436 | 60.893 | 69.532 | 79.543 | 91.148 | 104.603 | 120.205 | 138.297 | 159.276 | 183.601 | 211.801 | 244.49 | 282.36 | 326.24 | 377.05 | 435.86 | 503.92 | 582.63 | 673.63 | 778.77 | 900.20 | 1040.36 | 1202.05 | 1388.46 |
| 24 | 26.973 | 30.422 | 34.426 | 39.083 | 44.502 | 50.816 | 58.177 | 66.765 | 76.790 | 88.497 | 102.174 | 118.155 | 136.831 | 158.659 | 184.168 | 213.978 | 248.808 | 289.49 | 337.01 | 392.48 | 457.22 | 532.75 | 620.82 | 723.46 | 843.03 | 982.25 | 1144.25 | 1332.66 | 1551.64 | 1806.00 |
| 25 | 28.243 | 32.030 | 36.459 | 41.646 | 47.727 | 54.865 | 63.249 | 73.106 | 84.701 | 98.347 | 114.413 | 133.334 | 155.620 | 181.871 | 212.793 | 249.214 | 292.105 | 342.60 | 402.04 | 471.98 | 554.24 | 650.96 | 764.61 | 898.09 | 1054.79 | 1238.64 | 1454.20 | 1706.80 | 2002.62 | 2348.80 |
| 26 | 29.526 | 33.671 | 38.553 | 44.312 | 51.113 | 59.156 | 68.676 | 79.954 | 93.324 | 109.182 | 127.999 | 150.334 | 176.850 | 208.333 | 245.712 | 290.088 | 342.763 | 405.27 | 479.43 | 567.38 | 671.63 | 795.17 | 941.46 | 1114.63 | 1319.49 | 1561.68 | 1847.84 | 2185.71 | 2584.37 | 3054.44 |
| 27 | 30.821 | 35.344 | 40.710 | 47.084 | 54.669 | 63.706 | 74.484 | 87.351 | 102.723 | 121.100 | 143.079 | 169.374 | 200.841 | 238.499 | 283.569 | 337.502 | 402.032 | 479.22 | 571.52 | 681.85 | 813.68 | 971.10 | 1159.00 | 1383.15 | 1650.36 | 1968.72 | 2347.75 | 2798.71 | 3334.84 | 3971.78 |
| 28 | 32.129 | 37.051 | 42.931 | 49.968 | 58.403 | 68.528 | 80.698 | 95.339 | 112.968 | 134.210 | 159.817 | 190.699 | 227.950 | 272.889 | 327.104 | 392.503 | 471.378 | 566.48 | 681.11 | 819.22 | 985.55 | 1185.74 | 1426.57 | 1716.10 | 2063.95 | 2481.59 | 2982.64 | 3583.34 | 4302.95 | 5164.31 |
| 29 | 33.450 | 38.792 | 45.219 | 52.966 | 62.323 | 73.640 | 87.347 | 103.966 | 124.135 | 148.631 | 178.397 | 214.583 | 258.583 | 312.094 | 377.170 | 456.303 | 552.512 | 669.45 | 811.52 | 984.07 | 1193.51 | 1447.61 | 1755.68 | 2128.96 | 2580.94 | 3127.80 | 3788.96 | 4587.68 | 5551.80 | 6714.60 |
| 30 | 34.785 | 40.568 | 47.575 | 56.085 | 66.439 | 79.058 | 94.461 | 113.283 | 136.308 | 164.494 | 199.021 | 241.333 | 293.199 | 356.787 | 434.745 | 530.312 | 647.439 | 790.95 | 966.71 | 1181.88 | 1445.15 | 1767.08 | 2160.49 | 2640.92 | 3227.17 | 3942.03 | 4812.98 | 5873.23 | 7162.82 | 8729.99 |
| 31 | 36.133 | 42.379 | 50.003 | 59.328 | 70.761 | 84.802 | 102.073 | 123.346 | 149.575 | 181.943 | 221.913 | 271.293 | 332.315 | 407.737 | 500.957 | 616.162 | 758.504 | 934.32 | 1151.39 | 1419.26 | 1749.63 | 2156.84 | 2658.40 | 3275.74 | 4034.97 | 4967.95 | 6113.48 | 7518.74 | 9241.04 | 11349.98 |
| 32 | 37.494 | 44.227 | 52.503 | 62.701 | 75.299 | 90.890 | 110.218 | 134.214 | 164.037 | 201.138 | 247.324 | 304.848 | 376.516 | 465.820 | 577.100 | 715.747 | 888.449 | 1103.50 | 1371.15 | 1704.11 | 2118.06 | 2632.34 | 3270.84 | 4062.91 | 5044.71 | 6260.62 | 7765.12 | 9624.98 | 11921.95 | 14755.98 |
| 33 | 38.869 | 46.112 | 55.078 | 66.210 | 80.064 | 97.343 | 118.933 | 145.951 | 179.800 | 222.252 | 275.529 | 342.429 | 426.463 | 532.035 | 664.666 | 831.267 | 1040.49 | 1303.13 | 1632.67 | 2045.93 | 2563.85 | 3212.46 | 4024.13 | 5039.01 | 6306.89 | 7889.4 | 9862.7 | 12321.0 | 15380.31 | 19183.77 |
| 34 | 40.258 | 48.034 | 57.730 | 69.858 | 85.067 | 104.184 | 128.259 | 158.627 | 196.982 | 245.477 | 306.837 | 384.521 | 482.903 | 607.520 | 765.365 | 965.270 | 1218.37 | 1538.69 | 1943.88 | 2456.12 | 3103.25 | 3920.20 | 4950.68 | 6249.38 | 7884.61 | 9941.6 | 12526.6 | 15771.8 | 19841.60 | 24939.90 |
| 35 | 41.660 | 49.994 | 60.462 | 73.652 | 90.320 | 111.435 | 138.237 | 172.317 | 215.711 | 271.024 | 341.590 | 431.663 | 546.681 | 693.573 | 881.170 | 1120.71 | 1426.49 | 1816.65 | 2314.21 | 2948.34 | 3755.94 | 4783.64 | 6090.33 | 7750.23 | 9856.76 | 12527.4 | 15909.8 | 20189.0 | 25596.66 | 32422.87 |
| A-4, PVIFA |
| | 1% | 2% | 3% | 4% | 5% | 6% | 7% | 8% | 9% | 10% | 11% | 12% | 13% | 14% | 15% | 16% | 17% | 18% | 19% | 20% | 21% | 22% | 23% | 24% | 25% | 26% | 27% | 28% | 29% | 30% |
| 1 | 0.990 | 0.980 | 0.971 | 0.962 | 0.952 | 0.943 | 0.935 | 0.926 | 0.917 | 0.909 | 0.901 | 0.893 | 0.885 | 0.877 | 0.870 | 0.862 | 0.855 | 0.847 | 0.840 | 0.833 | 0.826 | 0.820 | 0.813 | 0.806 | 0.800 | 0.794 | 0.787 | 0.781 | 0.775 | 0.769 |
| 2 | 1.970 | 1.942 | 1.913 | 1.886 | 1.859 | 1.833 | 1.808 | 1.783 | 1.759 | 1.736 | 1.713 | 1.690 | 1.668 | 1.647 | 1.626 | 1.605 | 1.585 | 1.566 | 1.547 | 1.528 | 1.509 | 1.492 | 1.474 | 1.457 | 1.440 | 1.424 | 1.407 | 1.392 | 1.376 | 1.361 |
| 3 | 2.941 | 2.884 | 2.829 | 2.775 | 2.723 | 2.673 | 2.624 | 2.577 | 2.531 | 2.487 | 2.444 | 2.402 | 2.361 | 2.322 | 2.283 | 2.246 | 2.210 | 2.174 | 2.140 | 2.106 | 2.074 | 2.042 | 2.011 | 1.981 | 1.952 | 1.923 | 1.896 | 1.868 | 1.842 | 1.816 |
| 4 | 3.902 | 3.808 | 3.717 | 3.630 | 3.546 | 3.465 | 3.387 | 3.312 | 3.240 | 3.170 | 3.102 | 3.037 | 2.974 | 2.914 | 2.855 | 2.798 | 2.743 | 2.690 | 2.639 | 2.589 | 2.540 | 2.494 | 2.448 | 2.404 | 2.362 | 2.320 | 2.280 | 2.241 | 2.203 | 2.166 |
| 5 | 4.853 | 4.713 | 4.580 | 4.452 | 4.329 | 4.212 | 4.100 | 3.993 | 3.890 | 3.791 | 3.696 | 3.605 | 3.517 | 3.433 | 3.352 | 3.274 | 3.199 | 3.127 | 3.058 | 2.991 | 2.926 | 2.864 | 2.803 | 2.745 | 2.689 | 2.635 | 2.583 | 2.532 | 2.483 | 2.436 |
| 6 | 5.795 | 5.601 | 5.417 | 5.242 | 5.076 | 4.917 | 4.767 | 4.623 | 4.486 | 4.355 | 4.231 | 4.111 | 3.998 | 3.889 | 3.784 | 3.685 | 3.589 | 3.498 | 3.410 | 3.326 | 3.245 | 3.167 | 3.092 | 3.020 | 2.951 | 2.885 | 2.821 | 2.759 | 2.700 | 2.643 |
| 7 | 6.728 | 6.472 | 6.230 | 6.002 | 5.786 | 5.582 | 5.389 | 5.206 | 5.033 | 4.868 | 4.712 | 4.564 | 4.423 | 4.288 | 4.160 | 4.039 | 3.922 | 3.812 | 3.706 | 3.605 | 3.508 | 3.416 | 3.327 | 3.242 | 3.161 | 3.083 | 3.009 | 2.937 | 2.868 | 2.802 |
| 8 | 7.652 | 7.325 | 7.020 | 6.733 | 6.463 | 6.210 | 5.971 | 5.747 | 5.535 | 5.335 | 5.146 | 4.968 | 4.799 | 4.639 | 4.487 | 4.344 | 4.207 | 4.078 | 3.954 | 3.837 | 3.726 | 3.619 | 3.518 | 3.421 | 3.329 | 3.241 | 3.156 | 3.076 | 2.999 | 2.925 |
| 9 | 8.566 | 8.162 | 7.786 | 7.435 | 7.108 | 6.802 | 6.515 | 6.247 | 5.995 | 5.759 | 5.537 | 5.328 | 5.132 | 4.946 | 4.772 | 4.607 | 4.451 | 4.303 | 4.163 | 4.031 | 3.905 | 3.786 | 3.673 | 3.566 | 3.463 | 3.366 | 3.273 | 3.184 | 3.100 | 3.019 |
| 10 | 9.471 | 8.983 | 8.530 | 8.111 | 7.722 | 7.360 | 7.024 | 6.710 | 6.418 | 6.145 | 5.889 | 5.650 | 5.426 | 5.216 | 5.019 | 4.833 | 4.659 | 4.494 | 4.339 | 4.192 | 4.054 | 3.923 | 3.799 | 3.682 | 3.571 | 3.465 | 3.364 | 3.269 | 3.178 | 3.092 |
| 11 | 10.368 | 9.787 | 9.253 | 8.760 | 8.306 | 7.887 | 7.499 | 7.139 | 6.805 | 6.495 | 6.207 | 5.938 | 5.687 | 5.453 | 5.234 | 5.029 | 4.836 | 4.656 | 4.486 | 4.327 | 4.177 | 4.035 | 3.902 | 3.776 | 3.656 | 3.543 | 3.437 | 3.335 | 3.239 | 3.147 |
| 12 | 11.255 | 10.575 | 9.954 | 9.385 | 8.863 | 8.384 | 7.943 | 7.536 | 7.161 | 6.814 | 6.492 | 6.194 | 5.918 | 5.660 | 5.421 | 5.197 | 4.988 | 4.793 | 4.611 | 4.439 | 4.278 | 4.127 | 3.985 | 3.851 | 3.725 | 3.606 | 3.493 | 3.387 | 3.286 | 3.190 |
| 13 | 12.134 | 11.348 | 10.635 | 9.986 | 9.394 | 8.853 | 8.358 | 7.904 | 7.487 | 7.103 | 6.750 | 6.424 | 6.122 | 5.842 | 5.583 | 5.342 | 5.118 | 4.910 | 4.715 | 4.533 | 4.362 | 4.203 | 4.053 | 3.912 | 3.780 | 3.656 | 3.538 | 3.427 | 3.322 | 3.223 |
| 14 | 13.004 | 12.106 | 11.296 | 10.563 | 9.899 | 9.295 | 8.745 | 8.244 | 7.786 | 7.367 | 6.982 | 6.628 | 6.302 | 6.002 | 5.724 | 5.468 | 5.229 | 5.008 | 4.802 | 4.611 | 4.432 | 4.265 | 4.108 | 3.962 | 3.824 | 3.695 | 3.573 | 3.459 | 3.351 | 3.249 |
| 15 | 13.865 | 12.849 | 11.938 | 11.118 | 10.380 | 9.712 | 9.108 | 8.559 | 8.061 | 7.606 | 7.191 | 6.811 | 6.462 | 6.142 | 5.847 | 5.575 | 5.324 | 5.092 | 4.876 | 4.675 | 4.489 | 4.315 | 4.153 | 4.001 | 3.859 | 3.726 | 3.601 | 3.483 | 3.373 | 3.268 |
| 16 | 14.718 | 13.578 | 12.561 | 11.652 | 10.838 | 10.106 | 9.447 | 8.851 | 8.313 | 7.824 | 7.379 | 6.974 | 6.604 | 6.265 | 5.954 | 5.668 | 5.405 | 5.162 | 4.938 | 4.730 | 4.536 | 4.357 | 4.189 | 4.033 | 3.887 | 3.751 | 3.623 | 3.503 | 3.390 | 3.283 |
| 17 | 15.562 | 14.292 | 13.166 | 12.166 | 11.274 | 10.477 | 9.763 | 9.122 | 8.544 | 8.022 | 7.549 | 7.120 | 6.729 | 6.373 | 6.047 | 5.749 | 5.475 | 5.222 | 4.990 | 4.775 | 4.576 | 4.391 | 4.219 | 4.059 | 3.910 | 3.771 | 3.640 | 3.518 | 3.403 | 3.295 |
| 18 | 16.398 | 14.992 | 13.754 | 12.659 | 11.690 | 10.828 | 10.059 | 9.372 | 8.756 | 8.201 | 7.702 | 7.250 | 6.840 | 6.467 | 6.128 | 5.818 | 5.534 | 5.273 | 5.033 | 4.812 | 4.608 | 4.419 | 4.243 | 4.080 | 3.928 | 3.786 | 3.654 | 3.529 | 3.413 | 3.304 |
| 19 | 17.226 | 15.678 | 14.324 | 13.134 | 12.085 | 11.158 | 10.336 | 9.604 | 8.950 | 8.365 | 7.839 | 7.366 | 6.938 | 6.550 | 6.198 | 5.877 | 5.584 | 5.316 | 5.070 | 4.843 | 4.635 | 4.442 | 4.263 | 4.097 | 3.942 | 3.799 | 3.664 | 3.539 | 3.421 | 3.311 |
| 20 | 18.046 | 16.351 | 14.877 | 13.590 | 12.462 | 11.470 | 10.594 | 9.818 | 9.129 | 8.514 | 7.963 | 7.469 | 7.025 | 6.623 | 6.259 | 5.929 | 5.628 | 5.353 | 5.101 | 4.870 | 4.657 | 4.460 | 4.279 | 4.110 | 3.954 | 3.808 | 3.673 | 3.546 | 3.427 | 3.316 |
| 21 | 18.857 | 17.011 | 15.415 | 14.029 | 12.821 | 11.764 | 10.836 | 10.017 | 9.292 | 8.649 | 8.075 | 7.562 | 7.102 | 6.687 | 6.312 | 5.973 | 5.665 | 5.384 | 5.127 | 4.891 | 4.675 | 4.476 | 4.292 | 4.121 | 3.963 | 3.816 | 3.679 | 3.551 | 3.432 | 3.320 |
| 22 | 19.660 | 17.658 | 15.937 | 14.451 | 13.163 | 12.042 | 11.061 | 10.201 | 9.442 | 8.772 | 8.176 | 7.645 | 7.170 | 6.743 | 6.359 | 6.011 | 5.696 | 5.410 | 5.149 | 4.909 | 4.690 | 4.488 | 4.302 | 4.130 | 3.970 | 3.822 | 3.684 | 3.556 | 3.436 | 3.323 |
| 23 | 20.456 | 18.292 | 16.444 | 14.857 | 13.489 | 12.303 | 11.272 | 10.371 | 9.580 | 8.883 | 8.266 | 7.718 | 7.230 | 6.792 | 6.399 | 6.044 | 5.723 | 5.432 | 5.167 | 4.925 | 4.703 | 4.499 | 4.311 | 4.137 | 3.976 | 3.827 | 3.689 | 3.559 | 3.438 | 3.325 |
| 24 | 21.243 | 18.914 | 16.936 | 15.247 | 13.799 | 12.550 | 11.469 | 10.529 | 9.707 | 8.985 | 8.348 | 7.784 | 7.283 | 6.835 | 6.434 | 6.073 | 5.746 | 5.451 | 5.182 | 4.937 | 4.713 | 4.507 | 4.318 | 4.143 | 3.981 | 3.831 | 3.692 | 3.562 | 3.441 | 3.327 |
| 25 | 22.023 | 19.523 | 17.413 | 15.622 | 14.094 | 12.783 | 11.654 | 10.675 | 9.823 | 9.077 | 8.422 | 7.843 | 7.330 | 6.873 | 6.464 | 6.097 | 5.766 | 5.467 | 5.195 | 4.948 | 4.721 | 4.514 | 4.323 | 4.147 | 3.985 | 3.834 | 3.694 | 3.564 | 3.442 | 3.329 |
| 26 | 22.795 | 20.121 | 17.877 | 15.983 | 14.375 | 13.003 | 11.826 | 10.810 | 9.929 | 9.161 | 8.488 | 7.896 | 7.372 | 6.906 | 6.491 | 6.118 | 5.783 | 5.480 | 5.206 | 4.956 | 4.728 | 4.520 | 4.328 | 4.151 | 3.988 | 3.837 | 3.696 | 3.566 | 3.444 | 3.330 |
| 27 | 23.560 | 20.707 | 18.327 | 16.330 | 14.643 | 13.211 | 11.987 | 10.935 | 10.027 | 9.237 | 8.548 | 7.943 | 7.409 | 6.935 | 6.514 | 6.136 | 5.798 | 5.492 | 5.215 | 4.964 | 4.734 | 4.524 | 4.332 | 4.154 | 3.990 | 3.839 | 3.698 | 3.567 | 3.445 | 3.331 |
| 28 | 24.316 | 21.281 | 18.764 | 16.663 | 14.898 | 13.406 | 12.137 | 11.051 | 10.116 | 9.307 | 8.602 | 7.984 | 7.441 | 6.961 | 6.534 | 6.152 | 5.810 | 5.502 | 5.223 | 4.970 | 4.739 | 4.528 | 4.335 | 4.157 | 3.992 | 3.840 | 3.699 | 3.568 | 3.446 | 3.331 |
| 29 | 25.066 | 21.844 | 19.188 | 16.984 | 15.141 | 13.591 | 12.278 | 11.158 | 10.198 | 9.370 | 8.650 | 8.022 | 7.470 | 6.983 | 6.551 | 6.166 | 5.820 | 5.510 | 5.229 | 4.975 | 4.743 | 4.531 | 4.337 | 4.159 | 3.994 | 3.841 | 3.700 | 3.569 | 3.446 | 3.332 |
| 30 | 25.808 | 22.396 | 19.600 | 17.292 | 15.372 | 13.765 | 12.409 | 11.258 | 10.274 | 9.427 | 8.694 | 8.055 | 7.496 | 7.003 | 6.566 | 6.177 | 5.829 | 5.517 | 5.235 | 4.979 | 4.746 | 4.534 | 4.339 | 4.160 | 3.995 | 3.842 | 3.701 | 3.569 | 3.447 | 3.332 |
| 31 | 26.542 | 22.938 | 20.000 | 17.588 | 15.593 | 13.929 | 12.532 | 11.350 | 10.343 | 9.479 | 8.733 | 8.085 | 7.518 | 7.020 | 6.579 | 6.187 | 5.837 | 5.523 | 5.239 | 4.982 | 4.749 | 4.536 | 4.341 | 4.161 | 3.996 | 3.843 | 3.701 | 3.570 | 3.447 | 3.332 |
| 32 | 27.270 | 23.468 | 20.389 | 17.874 | 15.803 | 14.084 | 12.647 | 11.435 | 10.406 | 9.526 | 8.769 | 8.112 | 7.538 | 7.035 | 6.591 | 6.196 | 5.844 | 5.528 | 5.243 | 4.985 | 4.751 | 4.538 | 4.342 | 4.162 | 3.997 | 3.844 | 3.702 | 3.570 | 3.447 | 3.333 |
| 33 | 27.990 | 23.989 | 20.766 | 18.148 | 16.003 | 14.230 | 12.754 | 11.514 | 10.464 | 9.569 | 8.801 | 8.135 | 7.556 | 7.048 | 6.600 | 6.203 | 5.849 | 5.532 | 5.246 | 4.988 | 4.753 | 4.539 | 4.343 | 4.163 | 3.997 | 3.844 | 3.702 | 3.570 | 3.448 | 3.333 |
| 34 | 28.703 | 24.499 | 21.132 | 18.411 | 16.193 | 14.368 | 12.854 | 11.587 | 10.518 | 9.609 | 8.829 | 8.157 | 7.572 | 7.060 | 6.609 | 6.210 | 5.854 | 5.536 | 5.249 | 4.990 | 4.755 | 4.540 | 4.344 | 4.164 | 3.998 | 3.845 | 3.703 | 3.571 | 3.448 | 3.333 |
| 35 | 29.409 | 24.999 | 21.487 | 18.665 | 16.374 | 14.498 | 12.948 | 11.655 | 10.567 | 9.644 | 8.855 | 8.176 | 7.586 | 7.070 | 6.617 | 6.215 | 5.858 | 5.539 | 5.251 | 4.992 | 4.756 | 4.541 | 4.345 | 4.164 | 3.998 | 3.845 | 3.703 | 3.571 | 3.448 | 3.333 |
IOS Graph
| 15.00% | A |
| 14.50% | | B | | | | | | | | Yes |
| 14.00% | | | | C |
| 13.50% |
| 13.00% | | | | | | | | D |
| 12.50% |
| 12.00% | | | | | | | | | E |
| 11.50% |
| 11.00% | | | | | | | | | | | | F |
| 10.50% |
| 10.00% | | | | | | | | | | | | | | G |
| 9.50% | | | | | | | | | | | No |
| 9.00% |
| 8.50% |
| 8.00% |
| 7.50% |
| 7.00% |
| 6.50% |
| 6.00% |
| 5.50% |
| 5.00% |
| 4.50% |
| 4.00% |
| 3.50% |
| 0 |
| | | | | | | | 600 | | | | 1000 |
| | | | | Investment Opportunity Schedule |
| | | | Project | Expected IRR | Cost | Cumulative | | | WACC | Money Raised |
| | | | A | 15.0% | 100,000 | 100,000 | Yes | | 9.75% | $0-$600,000 |
| | | | B | 14.5% | 200,000 | 300,000 | Yes | | 10.50% | $600,000-$1,000,000 |
| | | | C | 14.0% | 400,000 | 700,000 | Yes | | 11.50% | >$1,000,000 |
| | | | D | 13.0% | 100,000 | 800,000 | Yes |
| | | | E | 12.0% | 300,000 | 1,100,000 | Yes |
| | | | F | 11.0% | 200,000 | 1,300,000 | No |
| | | | G | 10.0% | 100,000 | 1,400,000 | No |
Supply of Funds for Bonds
| Bonds |
| | Yield |
| | | | | | | | | | | | Lower risk brings lower interest rates for you. |
| | | | | | | | | | S1 | | If your perceived default risk falls, you will have more money available to you |
| | | | | | | | | | | | at the same or the same money available at lower rates. |
| | 16 |
| | | | | | | | | | | S2 |
| | 10 |
| | | | | | | | | | | | Current Yield = annual rate of interest/market price of bond |
| | | | | | | | | | | | $ 600 | $ 150 | 25.0% |
| | | | | | | | | | | | $ 800 | $ 150 | 18.8% |
| | | | | | | | | | | | $ 1,000 | $ 150 | 15.0% |
| | | | | | | | | | | | $ 1,200 | $ 150 | 12.5% |
| | | 10 | 20 | 30 | 40 | 50 | 60 | 70 | 80 |
| | | | | | | | Quantity of funding (millions) |
Corporate and Personal Taxation
| Tax Structure |
| | From | To | Bracket
Rate | Base Tax | Added Tax | Income Examples | Tax | | | | | | Weekly
Income | Average Tax Rate | Marginal Tax Rate |
| Corporate | $0 | $50,000 | 15.0% | $0 | | $40,000 | $6,000 | | | | | | $ 961.54 | 15.00% | 15% |
| | $50,001 | $75,000 | 25.0% | $7,500 | + 0.25 x Income Exceeding 50001 | $70,000 | $12,500 | | | | | | $ 1,442.31 | 17.86% | 25% |
| | $75,001 | $100,000 | 34.0% | $13,750 | + 0.34 x Income Exceeding 75001 | $85,000 | $17,149 | | | | | | $ 1,923.08 | 20.18% | 34% |
| | $100,001 | $335,000 | 39.0% | $22,249 | + 0.39 x Income Exceeding 100001 | $250,000 | $80,749 | | | | | | $ 6,442.31 | 32.30% | 39% |
| | $335,001 | $10,000,000 | 34.0% | $113,899 | + 0.34 x Income Exceeding 335001 | $400,000 | $135,999 | | | | | | $ 192,307.69 | 34.00% | 34% |
| | $10,000,001 | $15,000,000 | 35.0% | $3,399,999 | + 0.35 x Income Exceeding 10000001 | $10,200,000 | $3,469,998 | | | | | | $ 288,461.54 | 34.02% | 35% |
| | $15,000,001 | $18,333,333 | 38.0% | $5,149,998 | + 0.38 x Income Exceeding 15000001 |
| | $18,333,334 | Infinity | 35.0% | $6,416,664 | + 0.35 x Income Exceeding 18333334 |
| Single | $0 | $2,650 | 0.0% | $0 | | | $0 | | | | | | $ 50.96 |
| | $2,650 | $9,800 | 10.0% | $0 | + 0.1 x Income Exceeding 2650 | $5,000 | $235 | | | | | | $ 188.46 |
| | $9,800 | $31,500 | 15.0% | $715 | + 0.15 x Income Exceeding 9800 | $10,000 | $745 | | | | | | $ 605.77 |
| | $31,500 | $69,750 | 25.0% | $3,970 | + 0.25 x Income Exceeding 31500 | $35,000 | $4,845 | | | | | | $ 1,341.35 |
| | $69,750 | $151,950 | 28.0% | $13,533 | + 0.28 x Income Exceeding 69750 | $75,000 | $15,003 | | | | | | $ 2,922.12 |
| | $151,950 | $328,250 | 33.0% | $36,549 | + 0.33 x Income Exceeding 151950 | $170,000 | $42,505 | | | | | | $ 6,312.50 |
| | $328,250 | $999,999 | 35.0% | $94,728 | + 0.35 x Income Exceeding 328250 | $350,000 | $102,340 | | | | | | $ 19,230.75 |
| Married | $0 | $6,450 | 0.0% | $0 | | | $0 | | | | | | $ 124.04 |
| | $6,450 | $18,450 | 10.0% | $0 | + 0.1 x Income Exceeding 6450 | $9,000 | $255 | | | | | | $ 354.81 |
| | $18,450 | $51,550 | 15.0% | $1,200 | + 0.15 x Income Exceeding 18450 | $25,000 | $2,183 | | | | | | $ 991.35 |
| | $51,550 | $109,700 | 27.0% | $6,165 | + 0.27 x Income Exceeding 51550 | $75,000 | $12,497 | | | | | | $ 2,109.62 |
| | $109,700 | $176,800 | 30.0% | $21,866 | + 0.3 x Income Exceeding 109700 | $150,000 | $33,956 | | | | | | $ 3,400.00 |
| | $176,800 | $311,900 | 35.0% | $41,996 | + 0.35 x Income Exceeding 176800 | $200,000 | $50,116 | | | | | | $ 5,998.08 |
| | $311,900 | $999,999 | 38.6% | $89,281 | + 0.386 x Income Exceeding 311900 | $350,000 | $103,987 | | | | | | $ 19,230.75 |
Corn & Rent Supply & Demand
| The Price of Corn |
| | Price | | | | Recall that an increase in costs shifts the supply curve left (or upward). |
| | 5 | | | | | | | | S2 |
| | | | | | | | | | | S1 |
| | 4 |
| | 3 |
| | 2 |
| | 1 |
| | | | | | | | | | D1 |
| | | | | | | | | | Demand |
| | | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| | | | | | | | | | | Quanity Demanded |
| | Price | $ 5 | $ 4 | $ 3 | $ 2 | $ 1 |
| | Quantity Demanded | 1 | 2 | 3 | 4 | 5 |
Supply & Demand Land
| Supply and Demand of Land |
| | | | | | | Supply of Land |
| | Price |
| | 5 |
| | 4 |
| | 3 |
| | 2 |
| | | | | | | | | | D2 |
| | 1 |
| | | | | | | | | | D1 |
| | | | | | | | | | Demand |
| | | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| | | | | | | | | | | Quanity Demanded and Supplied |
| | Price | $ 5 | $ 4 | $ 3 | $ 2 | $ 1 |
| | Quantity Demanded | 1 | 2 | 3 | 4 | 5 |
Test Two Tally
| Multiple Choice | 186 |
| Short-term Costs | 126 |
| Hiring Decision | 18 |
| Marinal Factor Cost | 20 |
| Total | 350 |
Lorenz Curve
| Lorenz Curve |
| | | | | | | | -Area of the Parabola divided by the area of the right Tirangle=Gini Coefficient. |
| | | | | | | | -The larger the Gini Coefficient, the greater the inequity |
| % of Wealth |
| | | | | | | | | | The degree of Inequality |
| | | | % of Population or People |