In: Accounting
A | B | C | D | E | F | G | H | I | J | K | L | M | N |
2 | Q3) | ||||||||||||
3 | Assuming the current age of daughter is 0 Years. | ||||||||||||
4 | Therefore the payment of $6000 every six month will start after 16 years. | ||||||||||||
5 | |||||||||||||
6 | The trust fund should be the present value of the future payments. | ||||||||||||
7 | |||||||||||||
8 | Years after which payments starts | 16 | |||||||||||
9 | Semi-Annual amount received | $6,000 | |||||||||||
10 | Period of payment | 15 | Years | ||||||||||
11 | Number of Semi-annual payments | 30 | |||||||||||
12 | Interest rate | 6% | (Compounded Semi-annually) | ||||||||||
13 | Semi-annual interest rate | 3% | |||||||||||
14 | Remaining amount of the trust | $25,000 | |||||||||||
15 | Cash Flow can be represented as follows | ||||||||||||
16 | Semi-annual period | 0 | 1 | … | 31 | 32 | 33 | 34 | 35 | … | 61 | ||
17 | Cash flow | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $31,000 | ||||||
18 | |||||||||||||
19 | Present Value of the payment | =$6000*(P/A,3%,30)*(P/F,3%,31)+$25000*(P/F,3%,61) | |||||||||||
20 | $57,039.23 | =D9*PV(D13,D11,-1,0)*(1/((1+D13)^G16))+D14*(1/((1+D13)^G16)) | |||||||||||
21 | |||||||||||||
22 | Hence the value of the trust fund is | $57,039.23 | |||||||||||
23 |