In: Finance
Answer A
Computation of present value of the cash flows
Years | Amount | Dicounting Factor @ 8% | Present value |
A | B | A*B | |
1 | 15,000.00 | 0.925926 | 13,888.89 |
2 | 20,000.00 | 0.857339 | 17,146.78 |
3 | 25,000.00 | 0.793832 | 19,845.81 |
4 | 30,000.00 | 0.735030 | 22,050.90 |
5 | 35,000.00 | 0.680583 | 23,820.41 |
6 | 40,000.00 | 0.630170 | 25,206.79 |
7 | 45,000.00 | 0.583490 | 26,257.07 |
8 | 50,000.00 | 0.540269 | 27,013.44 |
9 | 55,000.00 | 0.500249 | 27,513.69 |
10 | 60,000.00 | 0.463193 | 27,791.61 |
Total = | 230,535.38 |
So, PV of Cash Flow = $ 230,535.38
Answer B
Money is in the account at the end of year 20 = $ 230,535.38 * (1.08)^20
= $ 230,535.38 * 4.66096
= $ 1,074,516.18