X hits on this document

297 views

0 shares

0 downloads

0 comments

116 / 122

Table B-16

Detailed Cash Flows for Option D (Automatic Conversion) at Median Performance and Median or Low Savings Rate

x:==::=:=====:::=::::::=:s=:=

2

s::=xs=xzz

*

--------- x = = : = = = z = : x = x c = s - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - = : = = = : = = = = = = = = = = : = : = = = : = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = = : - - - = = : = = = - - - - - -

DATE

1985 ---------

1986

CF-PH I, SAVINGS

90%, HI USE REDUCED ROI

(193,295) 70.0%

(111,967)

--------

--------

81,615

365,228

@

—-------

1987

1988

RED NPV

1,993,421

CF-PH I, SAVINGS

@

90%, MED USE (239,525)

(190,008)

(66,252)

134,708

1989

1990

1991

1992

1993

---------

--------

454,038

464,631

622,585

679,169

739,951

292,872

355,784

602,601

661,502

725,859

1994

1995

1996 1997 1998

--------

805,243

875,380

950,722 1,031,653 1,118,590

794,992

871,537

950,722

1,031,653

1,118,590

REDUCED ROI

45.1%

RED NPV

1,517,346

l

.,0.,....

l

*

. .......

l

......0.,0

**

*

,.,. .,

. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ..... ......... .,....,0..

8

SOURCE:

Office of Technology Assessment

)

Document info
Document views297
Page views297
Page last viewedSat Dec 03 14:40:25 UTC 2016
Pages122
Paragraphs3734
Words24057

Comments