In: Finance
Problem 4-14
Uneven Cash Flow Stream
Year | Cash Stream A | Cash Stream B |
1 | $100 | $300 |
2 | 400 | 400 |
3 | 400 | 400 |
4 | 400 | 400 |
5 | 300 | 100 |
Calculation of present value of stream A: | |||
Time | Cashflow | PVF @6% | PV |
1.00 | 100 | 0.9434 | 94.34 |
2.00 | 400 | 0.8900 | 356.00 |
3.00 | 400 | 0.8396 | 335.85 |
4.00 | 400 | 0.7921 | 316.84 |
5.00 | 300 | 0.7473 | 224.18 |
1,327.20 | |||
Present value is $1327.20 | |||
Calculation of present value of stream B: | |||
Time | Cashflow | PVF @6% | PV |
1.00 | 300 | 0.9434 | 283.02 |
2.00 | 400 | 0.8900 | 356.00 |
3.00 | 400 | 0.8396 | 335.85 |
4.00 | 400 | 0.7921 | 316.84 |
5.00 | 100 | 0.7473 | 74.73 |
1,366.43 | |||
Present value is $1366.43 | |||
Calculation of present value of stream A: | |||
Time | Cashflow | PVF @0% | PV |
1.00 | 100 | 1.0000 | 100.00 |
2.00 | 400 | 1.0000 | 400.00 |
3.00 | 400 | 1.0000 | 400.00 |
4.00 | 400 | 1.0000 | 400.00 |
5.00 | 300 | 1.0000 | 300.00 |
1,600.00 | |||
Present value is $1600 | |||
Calculation of present value of stream B: | |||
Time | Cashflow | PVF @0% | PV |
1.00 | 300 | 1.0000 | 300.00 |
2.00 | 400 | 1.0000 | 400.00 |
3.00 | 400 | 1.0000 | 400.00 |
4.00 | 400 | 1.0000 | 400.00 |
5.00 | 100 | 1.0000 | 100.00 |
1,600.00 | |||
Present value is $1600 |