In: Finance
Paradise, Inc., has identified an investment project with the following cash flows. |
Year | Cash Flow |
1 | $525 |
2 | 950 |
3 | 1,050 |
4 | 1,275 |
Required: | |
(a) |
If the discount rate is 10 percent, what is the future value of these cash flows in year 4? |
(Click to
select) 3,800.00 4,052.49 4,329.00 384.00 4,278.28
(b) |
What is the future value at a discount rate of 19 percent? |
(Click to
select) 3,800.00 4,279.74 5,657.86 4,279.76 4,754.50
(c) |
What is the future value at discount rate of 29 percent? |
(Click to select) 6,885.25 5,276.48 3,800.00 5,337.41 5,398.93
Sol:
a)
Year |
Cash Flows |
FV factor @10% |
Future value |
1 |
$525 |
1.331 |
$698.78 |
2 |
$950 |
1.21 |
$1,149.50 |
3 |
$1,050 |
1.1 |
$1,155.00 |
4 |
$1,275 |
1 |
$1,275.00 |
Future value Total |
$4,278.28 |
Future value will be $4,278.28
b)
Year |
Cash Flows |
FV factor @19% |
Future value |
1 |
$525 |
1.685159 |
$884.71 |
2 |
$950 |
1.4161 |
$1,345.30 |
3 |
$1,050 |
1.19 |
$1,249.50 |
4 |
$1,275 |
1 |
$1,275.00 |
Future value Total |
$4,754.50 |
Future value will be $4,754.50
c)
Year |
Cash Flows |
FV factor @29% |
Future value |
1 |
$525 |
2.146689 |
$1,127.01 |
2 |
$950 |
1.6641 |
$1,580.90 |
3 |
$1,050 |
1.29 |
$1,354.50 |
4 |
$1,275 |
1 |
$1,275.00 |
Future value Total |
$5,337.41 |
Future value will be $5,337.41
Workings