engeco chap 04 - the time value of money

Upload: jivie300998

Post on 05-Apr-2018

217 views

Category:

Documents


0 download

TRANSCRIPT

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    1/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 11

    CHAPTER 4CHAPTER 4CHAPTER 4CHAPTER 4

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    2/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 22

    The term capital refers to financial resources that can be used to produce more

    wealth.

    It is one of the factors of production (inputs or resources to produce goods orservices)

    Factors of production:

    Land: comprising all naturally occurring resources; economically referred to asland or raw materials. Examples: agriculture, plants, coal, fossil fuels, rock, minerals, forestry,pasture, soils, water, ocean, lakes, river

    Labor: the physical and mental capacity of humans to produce goods and

    services

    Capital: financial resource to operate and enterprise, man-made goods such asmachines to facilitate further production of goods and services

    Entrepreneurship: the creative ability of individuals to seek profits by

    combining land, labor, and capital to produce goods and services

    Information: includes market forecasts, specialized knowledge of the human

    resource, other economic data.

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    3/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 33

    Majority of the engineering economyMajority of the engineering economy

    studies involve commitment of capital forstudies involve commitment of capital forextended periods of time.extended periods of time.

    Therefore, the effect of time must beTherefore, the effect of time must beconsidered.considered.

    Money changes in value due to changes inMoney changes in value due to changes in

    the interest rate, inflation (or deflation),the interest rate, inflation (or deflation),and currency exchange ratesand currency exchange rates

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    4/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 44

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    5/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 55

    SIMPLE INTERESTSIMPLE INTERESTSIMPLE INTERESTSIMPLE INTEREST

    The total interest earned or charged is linearlyThe total interest earned or charged is linearlyproportional to the initial amount of the loanproportional to the initial amount of the loan(principal), the interest rate and the number of(principal), the interest rate and the number of

    interest periods for which the principal isinterest periods for which the principal is

    committed.committed.

    When applied, total interest I may be foundWhen applied, total interest I may be foundby I = ( P ) ( N ) ( i ), whereby I = ( P ) ( N ) ( i ), where

    P = principal amount lent or borrowedP = principal amount lent or borrowed

    N = number of interest periods ( e.g., years )N = number of interest periods ( e.g., years )

    i = interest rate per interest periodi = interest rate per interest period

    The total interest earned or charged is linearlyThe total interest earned or charged is linearly

    proportional to the initial amount of the loanproportional to the initial amount of the loan

    (principal), the interest rate and the number of(principal), the interest rate and the number of

    interest periods for which the principal isinterest periods for which the principal is

    committed.committed.

    When applied, total interest I may be foundWhen applied, total interest I may be foundby I = ( P ) ( N ) ( i ), whereby I = ( P ) ( N ) ( i ), where

    P = principal amount lent or borrowedP = principal amount lent or borrowed

    N = number of interest periods ( e.g., years )N = number of interest periods ( e.g., years )

    i = interest rate per interest periodi = interest rate per interest period

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    6/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 66

    COMPOUND INTERESTCOMPOUND INTERESTCOMPOUND INTERESTCOMPOUND INTEREST

    Whenever the interest charge for any interestWhenever the interest charge for any interest

    period is based on the remaining principalperiod is based on the remaining principalamount plus any accumulated interest chargesamount plus any accumulated interest charges

    up to theup to the beginningbeginningof that period.of that period.

    PeriodPeriod Amount OwedAmount Owed Interest AmountInterest Amount Amount OwedAmount OwedBeginning ofBeginning of for Periodfor Period at end ofat end of

    periodperiod ( @ 10% )( @ 10% ) periodperiod

    (1)(1) (2) = (1) * 10%(2) = (1) * 10% (3) = (1) + (2)(3) = (1) + (2)

    11 $1,000$1,000 $100$100 $1,100$1,10022 $1,100$1,100 $110$110 $1,210$1,210

    33 $1,210$1,210 $121$121 $1,331$1,331

    Whenever the interest charge for any interestWhenever the interest charge for any interest

    period is based on the remaining principalperiod is based on the remaining principalamount plus any accumulated interest chargesamount plus any accumulated interest charges

    up to theup to the beginningbeginningof that period.of that period.

    PeriodPeriod Amount OwedAmount Owed Interest AmountInterest Amount Amount OwedAmount OwedBeginning ofBeginning of for Periodfor Period at end ofat end of

    periodperiod ( @ 10% )( @ 10% ) periodperiod

    (1)(1) (2) = (1) * 10%(2) = (1) * 10% (3) = (1) + (2)(3) = (1) + (2)

    11 $1,000$1,000 $100$100 $1,100$1,10022 $1,100$1,100 $110$110 $1,210$1,210

    33 $1,210$1,210 $121$121 $1,331$1,331

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    7/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 77

    ECONOMIC EQUIVALENCEECONOMIC EQUIVALENCEECONOMIC EQUIVALENCEECONOMIC EQUIVALENCE

    The question:The question: How to compare the various alternatives (proposalsHow to compare the various alternatives (proposals

    or options) involve in the economic analysis?or options) involve in the economic analysis?

    Considers the comparison of alternative options, or proposals, byConsiders the comparison of alternative options, or proposals, byreducing them to an equivalent basis, depending on:reducing them to an equivalent basis, depending on:

    interest rate;interest rate;

    amounts of money involved;amounts of money involved;

    timing of the affected monetary receipts and/or expenditures;timing of the affected monetary receipts and/or expenditures;

    manner in which the interest , or profit on invested capital is paidmanner in which the interest , or profit on invested capital is paid

    and the initial capital is recovered.and the initial capital is recovered.

    Established when we areEstablished when we are indifferentindifferent between a future payment, or abetween a future payment, or aseries of future payments, and a present sum of money.series of future payments, and a present sum of money.

    The question:The question: How to compare the various alternatives (proposalsHow to compare the various alternatives (proposals

    or options) involve in the economic analysis?or options) involve in the economic analysis?

    Considers the comparison of alternative options, or proposals, byConsiders the comparison of alternative options, or proposals, byreducing them to an equivalent basis, depending on:reducing them to an equivalent basis, depending on:

    interest rate;interest rate; amounts of money involved;amounts of money involved;

    timing of the affected monetary receipts and/or expenditures;timing of the affected monetary receipts and/or expenditures;

    manner in which the interest , or profit on invested capital is paidmanner in which the interest , or profit on invested capital is paid

    and the initial capital is recovered.and the initial capital is recovered.

    Established when we areEstablished when we are indifferentindifferent between a future payment, or abetween a future payment, or aseries of future payments, and a present sum of money.series of future payments, and a present sum of money.

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    8/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 88

    CASH FLOW DIAGRAMS / TABLE NOTATIONCASH FLOW DIAGRAMS / TABLE NOTATIONCASH FLOW DIAGRAMS / TABLE NOTATIONCASH FLOW DIAGRAMS / TABLE NOTATION

    Cash flow refers to the movement of cash into or out of a business orCash flow refers to the movement of cash into or out of a business ora project. It is usually measured during a specified, finite period ofa project. It is usually measured during a specified, finite period oftime.time.

    A cash flow diagram is a tool used by accountants and engineers toA cash flow diagram is a tool used by accountants and engineers torepresent the transactions which will take place over the course of arepresent the transactions which will take place over the course of agiven project.given project.

    i = effective interest rate per interest periodi = effective interest rate per interest period

    N = number of compounding periods (e.g., years)N = number of compounding periods (e.g., years)

    P = present sum of money; the equivalent value of one or more cash flows at theP = present sum of money; the equivalent value of one or more cash flows at thepresent time reference pointpresent time reference point

    F = future sum of money; the equivalent value of one or more cash flows at aF = future sum of money; the equivalent value of one or more cash flows at afuture time reference pointfuture time reference point

    A = end-of-period cash flows (or equivalent end-of-period values ) in a uniformA = end-of-period cash flows (or equivalent end-of-period values ) in a uniformseries continuing for a specified number of periods, starting at the end of theseries continuing for a specified number of periods, starting at the end of thefirst period and continuing through the last periodfirst period and continuing through the last period

    G = uniform gradient amounts --- used if cash flows increase by a constantG = uniform gradient amounts --- used if cash flows increase by a constantamount in each periodamount in each period

    Cash flow refers to the movement of cash into or out of a business orCash flow refers to the movement of cash into or out of a business ora project. It is usually measured during a specified, finite period ofa project. It is usually measured during a specified, finite period of

    time.time.

    A cash flow diagram is a tool used by accountants and engineers toA cash flow diagram is a tool used by accountants and engineers torepresent the transactions which will take place over the course of arepresent the transactions which will take place over the course of agiven project.given project.

    i = effective interest rate per interest periodi = effective interest rate per interest periodN = number of compounding periods (e.g., years)N = number of compounding periods (e.g., years)

    P = present sum of money; the equivalent value of one or more cash flows at theP = present sum of money; the equivalent value of one or more cash flows at thepresent time reference pointpresent time reference point

    F = future sum of money; the equivalent value of one or more cash flows at aF = future sum of money; the equivalent value of one or more cash flows at afuture time reference pointfuture time reference point

    A = end-of-period cash flows (or equivalent end-of-period values ) in a uniformA = end-of-period cash flows (or equivalent end-of-period values ) in a uniformseries continuing for a specified number of periods, starting at the end of theseries continuing for a specified number of periods, starting at the end of thefirst period and continuing through the last periodfirst period and continuing through the last period

    G = uniform gradient amounts --- used if cash flows increase by a constantG = uniform gradient amounts --- used if cash flows increase by a constantamount in each periodamount in each period

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    9/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 99

    CASH FLOW DIAGRAM NOTATION

    1 2 3 4 5 = N1

    1 Time scale with progression of time moving from left toright; the numbers represent time periods (e.g., years,months, quarters, etc...) and may be presented within atime interval or at the end of a time interval.

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    10/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 1010

    CASH FLOW DIAGRAM NOTATION

    1 2 3 4 5 = N1

    1 Time scale with progression of time moving from left toright; the numbers represent time periods (e.g., years,months, quarters, etc...) and may be presented within atime interval or at the end of a time interval.

    P =$8,000 2

    2 Present expense (cash outflow) of $8,000 for lender.

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    11/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 1111

    CASH FLOW DIAGRAM NOTATION

    1 2 3 4 5 = N1

    1 Time scale with progression of time moving from left toright; the numbers represent time periods (e.g., years,months, quarters, etc...) and may be presented within atime interval or at the end of a time interval.

    P =$8,000 2

    2 Present expense (cash outflow) of $8,000 for lender.

    A = $2,524 3

    3 Annual income (cash inflow) of $2,524 for lender.

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    12/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 1212

    CASH FLOW DIAGRAM

    1 2 3 4 5 = N

    1

    1Time scale with progression of time moving from left to right; thenumbers represent time periods (e.g., years, months, quarters, etc...)and may be presented within a time interval or at the end of a timeinterval.

    P =$8,000 2

    2 P = Present investment (cash outflow) of $10,000

    A = $3,5003

    3 A = Annual revenue (cash inflow) of $3,500

    i = 10% per year4

    4 i = Rate of return

    0

    5 N = number of compounding period

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    13/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 1313

    CASH FLOW DIAGRAM NOTATION

    1 2 3 4 5 = N1

    1 Time scale with progression of time moving from left toright; the numbers represent time periods (e.g., years,months, quarters, etc...) and may be presented within atime interval or at the end of a time interval.

    P =$8,000 2

    2 Present expense (cash outflow) of $8,000 for lender.

    A = $2,524 3

    3 Annual income (cash inflow) of $2,524 for lender.

    i = 10% per year4

    4 Interest rate of loan.

    5

    5 Dashed-arrow line indicatesamount to be determined.

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    14/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 1414

    RELATING PRESENT AND FUTURE EQUIVALENTRELATING PRESENT AND FUTURE EQUIVALENT

    VALUES OFVALUES OF SINGLE CASH FLOWSSINGLE CASH FLOWS

    RELATING PRESENT AND FUTURE EQUIVALENTRELATING PRESENT AND FUTURE EQUIVALENT

    VALUES OFVALUES OF SINGLE CASH FLOWSSINGLE CASH FLOWS

    Finding F when given P:Finding F when given P:

    Finding future value when given present valueFinding future value when given present value

    F = P ( 1+i )F = P ( 1+i ) NN (1+i)(1+i)NN single payment compound amount factorsingle payment compound amount factor

    functionally expressed as F = ( F / P, i%,N )functionally expressed as F = ( F / P, i%,N )

    predetermined values of this are presented inpredetermined values of this are presented incolumn 2 of Appendix C of text.column 2 of Appendix C of text.

    Finding F when given P:Finding F when given P:

    Finding future value when given present valueFinding future value when given present value

    F = P ( 1+i )F = P ( 1+i ) NN

    (1+i)(1+i)NN single payment compound amount factorsingle payment compound amount factor

    functionally expressed as F = ( F / P, i%,N )functionally expressed as F = ( F / P, i%,N )

    predetermined values of this are presented inpredetermined values of this are presented incolumn 2 of Appendix C of text.column 2 of Appendix C of text.

    P

    0

    N =

    F = ?

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    15/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 1515

    Suppose you borrow $8,000 now, and promiseSuppose you borrow $8,000 now, and promise

    to pay back the loan principal plus accumulatedto pay back the loan principal plus accumulated

    interest in four years at interest rate of 10% perinterest in four years at interest rate of 10% per

    year. How much would you repay at the end ofyear. How much would you repay at the end of

    the fourth year?the fourth year?

    P = $8,000

    F = ?0 4

    i= 10% per year

    RELATING PRESENT AND FUTURE

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    16/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 1616

    Finding P when given F:Finding P when given F:

    Finding present value when given future valueFinding present value when given future value

    P = F [1 / (1 + i ) ]P = F [1 / (1 + i ) ]NN

    (1+i)(1+i)-N-N single payment present worth factorsingle payment present worth factor

    functionally expressed as P = F ( P / F, i%, N )functionally expressed as P = F ( P / F, i%, N )

    predetermined values of this are presented inpredetermined values of this are presented in

    column 3 of Appendix C of text;column 3 of Appendix C of text;

    Finding P when given F:Finding P when given F:

    Finding present value when given future valueFinding present value when given future value

    P = F [1 / (1 + i ) ]P = F [1 / (1 + i ) ] NN

    (1+i)(1+i)-N-N single payment present worth factorsingle payment present worth factor

    functionally expressed as P = F ( P / F, i%, N )functionally expressed as P = F ( P / F, i%, N )

    predetermined values of this are presented inpredetermined values of this are presented in

    column 3 of Appendix C of text;column 3 of Appendix C of text;

    RELATING PRESENT AND FUTUREEQUIVALENT VALUES OF SINGLE CASH

    FLOWS

    RELATING PRESENT AND FUTUREEQUIVALENT VALUES OF SINGLE CASH

    FLOWS

    P = ?

    0 N =F

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    17/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 1717

    An investor has an option to purchase a plot ofAn investor has an option to purchase a plot of

    land that will be worth $25,000 in six years. Ifland that will be worth $25,000 in six years. If

    the interest rate is 8% per year, how muchthe interest rate is 8% per year, how muchshould the investor be willing to pay now forshould the investor be willing to pay now for

    this property?this property?

    P = ?

    F = $25,000

    60

    i= 10% per year

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    18/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 1818

    RELATING A UNIFORM SERIES (ORDINARY ANNUITY)RELATING A UNIFORM SERIES (ORDINARY ANNUITY)

    TO PRESENT AND FUTURE EQUIVALENT VALUESTO PRESENT AND FUTURE EQUIVALENT VALUES

    RELATING A UNIFORM SERIES (ORDINARY ANNUITY)RELATING A UNIFORM SERIES (ORDINARY ANNUITY)

    TO PRESENT AND FUTURE EQUIVALENT VALUESTO PRESENT AND FUTURE EQUIVALENT VALUES

    Finding F given A:Finding F given A: Finding future equivalent income (inflow) value givenFinding future equivalent income (inflow) value given

    a series of uniform equal Paymentsa series of uniform equal Payments

    ( 1 + i )( 1 + i ) NN - 1- 1

    F = AF = Aii

    uniform series compound amount factor in [ ]uniform series compound amount factor in [ ]

    functionally expressed as F = A ( F / A,i%,N )functionally expressed as F = A ( F / A,i%,N ) predetermined values are in column 4 of Appendixpredetermined values are in column 4 of Appendix

    C of textC of text

    Finding F given A:Finding F given A: Finding future equivalent income (inflow) value givenFinding future equivalent income (inflow) value givena series of uniform equal Paymentsa series of uniform equal Payments

    ( 1 + i )( 1 + i ) NN - 1- 1

    F = AF = Aii

    uniform series compound amount factor in [ ]uniform series compound amount factor in [ ]

    functionally expressed as F = A ( F / A,i%,N )functionally expressed as F = A ( F / A,i%,N ) predetermined values are in column 4 of Appendixpredetermined values are in column 4 of Appendix

    C of textC of textF = ?

    1 2 3 4 5 6 7 8 A =

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    19/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 1919

    ( F / A,i%,N ) = (P / A,i,N ) ( F / P,i,N )

    ( F / A,i%,N ) = ( F / P,i,N-k )

    N

    k = 1

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    20/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 2020

    RELATING A UNIFORM SERIES (ORDINARYANNUITY) TO PRESENT AND FUTURE EQUIVALENT

    VALUES

    RELATING A UNIFORM SERIES (ORDINARYANNUITY) TO PRESENT AND FUTURE EQUIVALENT

    VALUES

    Finding P given A: Finding present equivalent value given a series of

    uniform equal receipts

    ( 1 + i )

    N

    - 1 P = A

    i ( 1 + i ) N

    uniform series present worth factor in [ ]

    functionally expressed as P = A ( P / A,i%,N )

    predetermined values are in column 5 of AppendixC of text

    Finding P given A: Finding present equivalent value given a series of

    uniform equal receipts

    ( 1 + i ) N - 1

    P = A

    i ( 1 + i ) N

    uniform series present worth factor in [ ]

    functionally expressed as P = A ( P / A,i%,N )

    predetermined values are in column 5 of AppendixC of text

    P = ?

    1 2 3 4 5 6 7 8A =

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    21/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 2121

    ( P / A,i%,N ) = ( P / F,i,k )

    N

    k = 1

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    22/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 2222

    RELATING A UNIFORM SERIES (ORDINARYANNUITY) TO PRESENT AND FUTURE EQUIVALENT

    VALUES

    RELATING A UNIFORM SERIES (ORDINARYANNUITY) TO PRESENT AND FUTURE EQUIVALENT

    VALUES

    Finding A given F: Finding amount A of a uniform series when given the

    equivalent future value

    iA = F

    ( 1 + i ) N -1

    sinking fund factor in [ ]

    functionally expressed as A = F ( A / F,i%,N )

    predetermined values are in column 6 of AppendixC of text

    Finding A given F: Finding amount A of a uniform series when given the

    equivalent future value

    i

    A = F

    ( 1 + i ) N -1

    sinking fund factor in [ ]

    functionally expressed as A = F ( A / F,i%,N )

    predetermined values are in column 6 of AppendixC of text F =

    1 2 3 4 5 6 7 8 A =?

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    23/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 2323

    ( A / F,i%,N ) = 1 / ( F / A,i%,N )

    ( A / F,i%,N ) = ( A / P,i%,N ) - i

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    24/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 2424

    RELATING A UNIFORM SERIES (ORDINARYANNUITY) TO PRESENT AND FUTURE EQUIVALENT

    VALUES

    RELATING A UNIFORM SERIES (ORDINARYANNUITY) TO PRESENT AND FUTURE EQUIVALENT

    VALUES

    Finding A given P: Finding amount A of a uniform series when given the

    equivalent present value

    i ( 1+i )

    N

    A = P

    ( 1 + i ) N -1

    capital recovery factor in [ ]

    functionally expressed as A = P ( A / P,i%,N )

    predetermined values are in column 7 of AppendixC of text

    Finding A given P: Finding amount A of a uniform series when given the

    equivalent present value

    i ( 1+i )N

    A = P

    ( 1 + i ) N -1

    capital recovery factor in [ ]

    functionally expressed as A = P ( A / P,i%,N )

    predetermined values are in column 7 of AppendixC of text P =

    1 2 3 4 5 6 7 8 A =?

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    25/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 2525

    ( A / P,i%,N ) = 1 / ( P / A,i%,N )

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    26/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 2626

    CONCEPT OF EQUIVALENCECONCEPT OF EQUIVALENCE

    A sum of $10,000 is borrowed by a refining oilcompany. The capital and interest have to be repaid

    within four (4) years at an interest rate of five (5)

    percent per year.

    Q1. Proposed four (4) different equivalent plans of

    payments

    Q2. Construct the cash flow diagram for each plan of

    payment.

  • 7/31/2019 Engeco Chap 04 - The Time Value of Money

    27/27

    SEMESTER JANUARY 2010SEMESTER JANUARY 2010 2727

    Proposal of the four (4) plansProposal of the four (4) plans

    Year Investment

    ($)

    Plan I

    ($)

    Plan II

    ($)

    Plan III

    ($)

    Plan IV

    ($)

    0 10,000

    1 500 2,500+500 2,820 0

    2 500 2,500+375 2,820 0

    3 500 2,500+250 2,820 0

    4 10,500 2,500+125 2,820 12,155