Account Options>

  1. Sign in
AIG - All of the Money - September 2012
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
|
 
Still loading...
ABCDEFGHIJKLMNOPQRSTU
1
2
3
Disregarding remaining AIG stakeIncluding remaining AIG stake
4
$ in mm
5
TotalFedTreasuryTotalFedTreasury
6
Dollar Amounts
7
Contributed239,479171,64467,835239,479171,64467,835
8
Returned254,452189,22765,225262,208189,22772,981
9
Accounting profit14,97317,583(2,610)22,72917,5835,146
10
11
NPV at government cost of capital3,01210,228(7,215)9,89210,228(336)
12
NPV at AIG cost of capital(24,580)(7,238)(17,342)(19,653)(7,238)(12,415)
13
14
IRR3.87%7.93%-1.53%5.69%7.93%2.84%
15
16
17
18
19
Assumptions
20
Government cost of capital = 3.04%
21
AIG cost of capital = 12.00%
22
AIG stock price =$33.12
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Summary
Horrible Math
Chart1
(some daily data)