In: Finance
Calculate the Present Worth (PW), Future Worth (FW), and Equivalent Uniform Annual Series value of cash flows below at an interest rate of 8% compounded annually.
End of Year |
0 |
1 |
2 |
3 |
4 |
5 |
CF1 |
-$55,000 |
$12,000 |
$12,000 |
$12,000 |
$12,000 |
$12,000 |
Present Worth: | ||||
Year | Cash Flows | Formula of DF | Discounting Factor(DF) @ 8% | Present Worth |
0 | -55000 | 1 | 1 | (55,000.00) |
1 | 12000 | 1/1.08^1 | 0.925925926 | 11,111.11 |
2 | 12000 | 1/1.08^2 | 0.85733882 | 10,288.07 |
3 | 12000 | 1/1.08^3 | 0.793832241 | 9,525.99 |
4 | 12000 | 1/1.08^4 | 0.735029853 | 8,820.36 |
5 | 12000 | 1/1.08^5 | 0.680583197 | 8,167.00 |
Present Worth | (7,087.48) | |||
.
Future Worth: | ||||
Year | Cash Flows | Formula of MF | Multiplying Factor (MF) @ 8% | Future Worth |
0 | -55000 | 1.08^5 | 1.469328077 | (80,813.04) |
1 | 12000 | 1.08^4 | 1.36048896 | 16,325.87 |
2 | 12000 | 1.08^3 | 1.259712 | 15,116.54 |
3 | 12000 | 1.08^2 | 1.1664 | 13,996.80 |
4 | 12000 | 1.08^1 | 1.08 | 12,960.00 |
5 | 12000 | 1 | 1 | 12,000.00 |
Future Worth | (10,413.83) |
.
Equivalent Uniform Annual Series value of cash flows:
= Present Worth/PVIFA(8%,5)
= -7087.48/3.9927
=-$1775.1094
=-$1775.11 (rounded off to two decimal places)