g PORTFOLIO PW
CAP CONSTRAINT $200,000.00 2, 3, 5 $94,445.14
$250,000.00 1, 2, 3, 4 $113,550.45
$300,000.00 2, 3, 4, 5 $130,492.90
h MARR 9.60% 1, 2, 3, 4 $143,619.14
12.00% 1, 2, 3, 4 $113,550.45
14.40% 1, 2, 3, 5 $86,844.50 ***
SEE BELOW FOR ONE SETUP ***
INVESTMENT OPPORTUNITY 1 2 3 4 5
INITIAL INVESTMENT $25,000.00 $40,000.00 $85,000.00 $100,000.00 $65,000.00
ANNUAL RETURN $7,500.00 $12,000.00 $20,000.00 $22,000.00 $17,000.00
MARR 14.40% CAP CONSTRAINT $250,000.00
INVESTMENT PERIOD 5
REALIZED INITIAL INVESTMENT $25,000.00 $40,000.00 $85,000.00 $0.00 $65,000.00 $215,000.00
REALIZED ANNUAL RETURN $7,500.00 $12,000.00 $20,000.00 $0.00 $17,000.00 $56,500.00
REALIZED SALVAGE VALUE $25,000.00 $40,000.00 $85,000.00 $0.00 $65,000.00 $215,000.00