Вы находитесь на странице: 1из 2

Sheet1

PV of education costs 9.88% 12.63% 17.12% (probability of completing the degree


50000
506036.78 395804.2 291979.54

percent 5 7 10
expenditures revenues (net) PV of each
0 50000
1 30000 28571.43 28037.38 27272.73
2 30000 27210.88 26203.16 24793.39
3 30000 25915.13 24488.94 22539.44
4 30000 24681.07 22886.86 20490.4
5 30000 23505.78 21389.59 18627.64
6 30000 22386.46 19990.27 16934.22
7 30000 21320.44 18682.49 15394.74
8 30000 20305.18 17460.27 13995.22
9 30000 19338.27 16318.01 12722.93
10 30000 18417.4 15250.48 11566.3
11 30000 17540.38 14252.78 10514.82
12 30000 16705.12 13320.36 9558.92
13 30000 15909.64 12448.93 8689.93
14 30000 15152.04 11634.52 7899.94
15 30000 14430.51 10873.38 7181.76
16 30000 13743.35 10162.04 6528.87
17 30000 13088.9 9497.23 5935.34
18 30000 12465.62 8875.92 5395.76
19 30000 11872.02 8295.25 4905.24
20 30000 11306.68 7752.57 4459.31
21 30000 10768.27 7245.39 4053.92
22 30000 10255.5 6771.39 3685.38
23 30000 9767.14 6328.41 3350.34
24 30000 9302.04 5914.4 3045.77
25 30000 8859.08 5527.48 2768.88
26 30000 8437.22 5165.86 2517.16
27 30000 8035.45 4827.91 2288.33
28 30000 7652.81 4512.07 2080.3
29 30000 7288.39 4216.88 1891.18
30 30000 6941.32 3941.01 1719.26
31 30000 6610.78 3683.19 1562.96
32 30000 6295.98 3442.23 1420.87
33 30000 5996.18 3217.04 1291.7
34 30000 5710.64 3006.58 1174.28
35 30000 5438.71 2809.89 1067.52
36 30000 5179.72 2626.06 970.48
37 30000 4933.07 2454.27 882.25
38 30000 4698.16 2293.71 802.05

Page 1
Sheet1

probability of completing the degree and finding a position required to justify the expenditure)

Page 2

Вам также может понравиться