In: Finance
A contractor was doing the 10-year planning for a construction business, which uses a MARR of 15% per year. The contractor anticipates income of $150,000 per year for years 1-5, and income of $200,000 per year for years 6-10.
Part A:
Part B:
FV = Sum [ CF * FVF(r%, n ]
FVF(r%, n ) = (1+r)^n
r = MARR
n = No. of Years.
Year | Bal Yrs | CF | FVF@15% | FV of CFs |
1 | 9 | $ 1,50,000.00 | 3.5179 | $ 5,27,681.44 |
2 | 8 | $ 1,50,000.00 | 3.0590 | $ 4,58,853.43 |
3 | 7 | $ 1,50,000.00 | 2.6600 | $ 3,99,002.98 |
4 | 6 | $ 1,50,000.00 | 2.3131 | $ 3,46,959.11 |
5 | 5 | $ 1,50,000.00 | 2.0114 | $ 3,01,703.58 |
6 | 4 | $ 2,00,000.00 | 1.7490 | $ 3,49,801.25 |
7 | 3 | $ 2,00,000.00 | 1.5209 | $ 3,04,175.00 |
8 | 2 | $ 2,00,000.00 | 1.3225 | $ 2,64,500.00 |
9 | 1 | $ 2,00,000.00 | 1.1500 | $ 2,30,000.00 |
10 | 0 | $ 2,00,000.00 | 1.0000 | $ 2,00,000.00 |
FV of Net Income | $ 33,82,676.80 |
Pls do rate, if the answer is correct and Comment, if any further assistance is required