You are given three investment alternatives to analyze. The cash flows from these three investments are as follows:
End of Year | A | B | C |
1 | $3,000 | $1,000 | $4,000 |
2 | 4000 | 1000 | 4000 |
3 | 5000 | 1000 | (4,000) |
4 | -6000 | 1000 | (4,000) |
5 | 6000 | 4000 | 14000 |
a. What is the present value of investment A at an annual discount rate of 9 percent? $____(Round to the nearest cent.)
b. What is the present value of investment B at an annual discount rate of 9 percent? $____(Round to the nearest cent.)
c. What is the present value of investment C at an annual discount rate of 9 percent? $____(Round to the nearest cent.)
a)
The Present value factor is calculated as 1/(1.09)^n , where n is the year
For investment A
Year | Cash Flow | Pv Factor @9% | Cash flow * PV factor |
1 | 3000 | 0.917 | 2752.294 |
2 | 4000 | 0.842 | 3366.720 |
3 | 5000 | 0.772 | 3860.917 |
4 | -6000 | 0.708 | -4250.551 |
5 | 6000 | 0.650 | 3899.588 |
Total = | 9628.968 |
Present value = $ 9628.97
b)
For investment B
Year | Cash Flow | Pv Factor @9% | Cash flow * PV factor |
1 | 1000 | 0.917 | 917.431 |
2 | 1000 | 0.842 | 841.680 |
3 | 1000 | 0.772 | 772.183 |
4 | 1000 | 0.708 | 708.425 |
5 | 4000 | 0.650 | 2599.726 |
Total = | 5839.445 |
Present value = $ 5839.45
c)
For investment C
Year | Cash Flow | Pv Factor @9% | Cash flow * PV factor |
1 | 4000 | 0.917 | 3669.725 |
2 | 4000 | 0.842 | 3366.720 |
3 | -4000 | 0.772 | -3088.734 |
4 | -4000 | 0.708 | -2833.701 |
5 | 14000 | 0.650 | 9099.039 |
Total = | 10213.049 |
Present value = $ 10213.05
Get Answers For Free
Most questions answered within 1 hours.