AppleCare Expansion Spreadsheet
AppleCare Expansion Spreadsheet
0
1
2
3
4
5
6
7
8
9
10
Outflows
$3,000.00
$4,000.00
$4,000.00
$4,000.00
$4,000.00
$4,000.00
$4,000.00
$4,000.00
$4,000.00
$4,000.00
$4,000.00
Investment
Inflows
$0.00
$5,512.50
$5,788.13
$6,077.53
$6,381.41
$6,700.48
$7,035.50
$7,387.28
$7,756.64
$8,144.47
$8,551.70
Fixed OM
2100
2400
2700
3000
3300
3600
3900
Fixed Inflow
3500
4000
4500
5000
5500
6000
6500
3675
4200
4725
5250
5775
6300
6825
Error
-0.3
-0.2
-0.1
0
0.1
0.2
0.3
Change in output
Period
$10,000.00
$5,000.00
$0.00
-$5,000.00
-$10,000.00
-$15,000.00
-$20,000.00
-$25,000.00
Input
Investment
Fixed OM
Fixed OM (g)
Periods
Fixed Inflow
Fixed Inflow (g)
Error
$3,000.00
$5,000.00
-$1,000.00
10
$5,250.00
5.00%
Output
million
million
million
years
million
per year
Error
$26,335.63 million
Output for
Change in output Output for fixed
Change in Output
$27,235.63
$900.00
$41,335.63
-$15,000.00
$26,935.63
$600.00
$36,335.63
-$10,000.00
$26,635.63
$300.00
$31,335.63
-$5,000.00
$26,335.63
$0.00
$26,335.63
$0.00
$26,035.63
-$300.00
$21,335.63
$5,000.00
$25,735.63
-$600.00
$16,335.63
$10,000.00
$25,435.63
-$900.00
$11,335.63
$15,000.00
Percent Error