Submitted by: Submitted by andresouth
Views: 188
Words: 294
Pages: 2
Category: Business and Industry
Date Submitted: 10/15/2011 06:20 AM
Since annuity Payments are the Same we can use this formula:Annuity PV = C x (1 – Present Value Factor) / rWhere:Present Value Factor: 1/(1+r)tr: Discount Rate 6% & 9%t : Number of Periodsc: Payment Per Year |
Using the Formula above: Investment X @ 6% for 9 years: $4,300 Annuity Payments |
Present Value Factor | | 0.591898464 |
| PV | $ 29,247.28 |
Investment Y @ 6% for 5 years: $6,100 Annuity Payments
Present Value Factor | | 0.747258173 |
| PV | $ 25,695.42 |
Thus at a discount rate of 6% investment X has a higher present value with a Present Value of $29,247
Investment X @ 22% for 9 years: $4,300 Annuity Payments
Present Value Factor | | 0.167017325 |
| PV | $ 16,281.03 |
Investment Y @ 22% for 5 years: $6,100 Annuity Payments
Present Value Factor | | 0.369999252 |
| PV | $ 17,468.20 |
Thus at a discount rate of 22% investment Y has a higher present value with a Present Value of $17,468.
3)
Future Value of Multiple Cash Flows:
At 8%:
[ 910 x (1.08)3 ]+ [ 1140 x (1.08)2 ]+ [ 1360 x (1.08)1 ]+ [ 2100 ] = $6,044.84
At 11%:
[ 910 x (1.11)3 ]+ [ 1140 x (1.11)2 ]+ [ 1360 x (1.11)1 ]+ [ 2100 ] = $6,258.73
At 24%:
[ 910 x (1.24)3 ]+ [ 1140 x (1.24)2 ]+ [ 1360 x (1.24)1 ]+ [ 2100 ] = $6,981.65
27)
Discounted Cash Flow Analysis:
Find Present Value with a 8.4 percent discount rate:
[ 1200 / (1.084)1 ]+ [ 1100 / (1.084)2 ]+ [ 800 / (1.084)3 ]+ [ 600 / (1.084)4 ] = $3,105.74
28)
Find Present Value with a 9.29 percent discount rate:
[ 1900 / (1.0929)1 ]+ [ 2300 / (1.0929)2 ]+ [ 4500 / (1.0929)3 ]+ [ 5100 / (1.0929)4 ] = $10,686.10