present value of inflow = cash inflow * present value discounted factor
a. At the end of each year
1st year =1.126000 =5357.1428
2ndyear =1.1226000 =4783.163
3rd year =1.1236000 =4270.681
4thyear =1.1246000 =3813.108
5th year =1.1256000 =3404.561
6thyear =1.1266000 =3039.7867
total =1.126000+1.1226000+1.1236000+1.1246000+1.1256000+1.1266000
=$24668.44
b. At the beginning of each year there will be addition of $6000 at the start
1st year =6000
2ndyear =1.1226000 =4783.163
3rd year =1.1236000 =4270.681
4thyear =1.1246000 =3813.108
5th year =1.1256000 =3404.561
6thyear =1.1266000 =3039.7867
∴ PV =6000+1.1226000+1.1236000+1.1246000+1.1256000+1.1266000
=$25311.30
Comments