In: Finance
Year |
1 |
4 |
9 |
Cash Flows |
9,000 |
4,000 |
1,000 |
Year | Cash flow | Future value of 1 at the end of year 9 | Future value of cash flow in year 9 | ||||
a | b | c=1.15^(9-a) | d=b*c | ||||
1 | 9000 | 3.059 | 27,531.21 | ||||
4 | 4000 | 2.011 | 8,045.43 | ||||
9 | 1000 | 1.000 | 1,000.00 | ||||
Total | 36,576.63 | ||||||
So, future value of cash flow will be | 36,576.63 | ||||||
Working: | |||||||
c=1.15^(9-a) means: | |||||||
For year : | |||||||
1 | = | 1.15^(9-1) | = | 3.059 | |||
4 | = | 1.15^(9-4) | = | 2.011 | |||
9 | = | 1.15^(9-5) | = | 1.749 | |||