In: Finance
Ambrin Corp. expects to receive $9,000 per year for 14 years and $10,500 per year for the next 14 years. What is the present value of this 28 year cash flow? Use an 11% discount rate. Use Appendix D and Appendix B. (Round "PV Factor" to 3 decimal places. Round your intermediate calculations to the nearest dollar value.)
CALCULATION OF THE PRESENT VALUE OF THE INVESTMENT | |||||
End of the year | Cash Received | PVF @ 11% | Present Value | ||
1 | $ 9,000 | 0.901 | $ 8,108 | ||
2 | $ 9,000 | 0.812 | $ 7,305 | ||
3 | $ 9,000 | 0.731 | $ 6,581 | ||
4 | $ 9,000 | 0.659 | $ 5,929 | ||
5 | $ 9,000 | 0.593 | $ 5,341 | ||
6 | $ 9,000 | 0.535 | $ 4,812 | ||
7 | $ 9,000 | 0.482 | $ 4,335 | ||
8 | $ 9,000 | 0.434 | $ 3,905 | ||
9 | $ 9,000 | 0.391 | $ 3,518 | ||
10 | $ 9,000 | 0.352 | $ 3,170 | ||
11 | $ 9,000 | 0.317 | $ 2,856 | ||
12 | $ 9,000 | 0.286 | $ 2,573 | ||
13 | $ 9,000 | 0.258 | $ 2,318 | ||
14 | $ 9,000 | 0.232 | $ 2,088 | ||
15 | $ 10,500 | 0.209 | $ 2,195 | ||
16 | $ 10,500 | 0.188 | $ 1,977 | ||
17 | $ 10,500 | 0.170 | $ 1,781 | ||
18 | $ 10,500 | 0.153 | $ 1,605 | ||
19 | $ 10,500 | 0.138 | $ 1,446 | ||
20 | $ 10,500 | 0.124 | $ 1,302 | ||
21 | $ 10,500 | 0.112 | $ 1,173 | ||
22 | $ 10,500 | 0.101 | $ 1,057 | ||
23 | $ 10,500 | 0.091 | $ 952 | ||
24 | $ 10,500 | 0.082 | $ 858 | ||
25 | $ 10,500 | 0.074 | $ 773 | ||
26 | $ 10,500 | 0.066 | $ 696 | ||
27 | $ 10,500 | 0.060 | $ 627 | ||
28 | $ 10,500 | 0.054 | $ 565 | ||
Total | $ 79,846.00 | ||||
Answer = Present Value of the cash Received mount = | $ 79,846.00 | ||||