expected Cash Flows:
Years Current Salary Growth Rate Expected Cash Flows
7 50000 2% 51000
8 51000 2% 52020
9 52020 2% 53060
10 53060 2% 54122
Service Leave Liability
Expected Cash Flows Rate Discounting Factor Present Value
1 51000 4% 0.961538 49038.46
2 52020 4% 0.924556 48095.41
3 53060 4% 0.888996 47170.5
Long Service Leave Liability= 144304.4
Present Value