Date
|
Actual Cash Flow
|
Modified Cash Flow
|
Future Value Reinvested
at 10.0000%
|
| 1 Jan 2010 | ($100,000.00) | Not Modified | |
| 1 Jan 2011 | 20,000.00 | Compounded forward 4 years by 10% | 29,289.65 |
| 1 Jan 2012 | 20,000.00 | Compounded forward 3 years by 10% | 26,626.95 |
| 1 Jan 2013 | 20,000.00 | Compounded forward 2 years by 10% | 24,200.00 |
| 1 Jan 2014 | 20,000.00 | Compounded forward 1 years by 10% | 22,000.00 |
| 1 Jan 2015 | 20,000.00 | Not modified, received at end of investment | 20,000.00 |
| TOTALS | $0.00 | The actual investment only returned the same amount invested over five years. The Future Value is the total of all the positive cash flows reinvested at the Reinvestment Rate. | $122,116.60 |