In: Finance
Fishly, Inc., has identified an investment project with the following cash flows. If the discount rate is 9 percent for the first 2 years and 7% for the years after, beginning with year 3, what is the future value of these cash flows in Year 5? What is the future value of the cash flows in year 10? What is the present value of the cash flows?
Year |
Cash Flow |
1 |
$1,075 |
2 |
$1,235 |
3 |
$1,510 |
4 |
$1,965 |
5 |
0 |
6 |
0 |
7 |
$10,000 |
What is the future value of these cash flows in Year 5?
=1075*1.09*1.07^5+1235*1.07^5+1510*1.07^4+1965*1.07^3+10000
=17762.1028
What is the future value of the cash flows in year 10?
=(1075*1.09*1.07^5+1235*1.07^5+1510*1.07^4+1965*1.07^3+10000)*1.07^3
=21759.3398
What is the present value of the cash flows?
=(1075*1.09*1.07^5+1235*1.07^5+1510*1.07^4+1965*1.07^3+10000)/(1.07^5*1.09^2)
=10659.1481