|
|
Undiscounted
cash flows
|
Traditional
discounted
cash flows
|
Discounted
expected
cash flows
at risk-free rate
|
|
Asset A
|
$60,000
|
$60,000
|
$60,000
|
|
Asset B
|
$60,000
|
$60,000
|
$49,800
|
|
Asset C
|
$60,000
|
$42,300
|
$42,300
|
|
Asset D
|
$60,000
|
$35,760
|
$31,372
|
|
Asset E
|
$60,000
|
$49,170
|
$49,170
|
|
Asset F
|
$60,000
|
$44,860
|
$44,314
|
|