In: Finance
For the mixed stream of cash flows shown in the following table. determine the future value at the end of the final year if deposits are made into an account paying annual interest of 15%, assuming that no withdrawals are made during the period and that the deposits are made:
a. At the end of each year.
b. At the beginning of each year
Year |
Cash flow stream |
||
1 |
$34,800 |
||
2 |
$29,000 |
||
3 |
$23,200 |
||
4 |
$11,600 |
||
5 |
$5,800 |
a
Future Value | ||||||
Last period= | 5 | |||||
Compounding rate | 15.000% | |||||
Year | 0 | 1 | 2 | 3 | 4 | 5 |
Cash flow stream | 0 | 34800 | 29000 | 23200 | 11600 | 5800 |
Compounding factor | 2.011 | 1.749 | 1.521 | 1.323 | 1.150 | 1.000 |
Compounded cash flows | 0.000 | 60865.417 | 44105.375 | 30682.000 | 13340.000 | 5800.000 |
FV = Sum of compounded cash flows | ||||||
FV= | 154792.79 | |||||
Where | ||||||
Compunding factor = | (1 + rate)^(Last period-Corresponding period in years) | |||||
Compounded Cashflow= | Cash flow stream*compounding factor |
b
Future Value | ||||||
Last period= | 5 | |||||
Compounding rate | 15.000% | |||||
Year | 0 | 1 | 2 | 3 | 4 | 5 |
Cash flow stream | 34800 | 29000 | 23200 | 11600 | 5800 | 0 |
Compounding factor | 2.011 | 1.749 | 1.521 | 1.323 | 1.150 | 1.000 |
Compounded cash flows | 69995.230 | 50721.181 | 35284.300 | 15341.000 | 6670.000 | 0.000 |
FV = Sum of compounded cash flows | ||||||
FV= | 178011.71 | |||||
Where | ||||||
Compunding factor = | (1 + rate)^(Last period-Corresponding period in years) | |||||
Compounded Cashflow= | Cash flow stream*compounding factor |