In: Accounting
|
Year |
Investment X |
Investment Y |
|
1 |
$500 |
2,000 |
|
2 |
1,000 |
1,500 |
|
3 |
1,500 |
1,000 |
|
4 |
2,000 |
5,00 |
|
Total |
$5,000 |
$5,000 |
Investment X:
| Year | Cash flow | × PV factor | Present value |
| 1 | 500 | 0.83333 | 416.67 |
| 2 | 1,000 | 0.69444 | 694.44 |
| 3 | 1,500 | 0.57870 | 868.06 |
| 4 | 2,000 | 0.48225 | 964.51 |
| Present value | 2,943.67 |
Investment Y:
| Year | Cash flow | × PV factor | Present value |
| 1 | 2,000 | 0.83333 | 1,666.67 |
| 2 | 1,500 | 0.69444 | 1,041.67 |
| 3 | 1,000 | 0.57870 | 578.70 |
| 4 | 500 | 0.48225 | 241.13 |
| Present value | 3,528.16 |
At 5%:
| Present value of money: | = | FV/ (1+r) ^N | |
| Future value | FV= | $ 22,000 | |
| Rate of interest | r= | 5% | |
| Number of years | N= | 3 | |
| Present value | = | 22000/ (1+0.05)^3 | |
| = | $ 19,004.43 |
Investment at 5% now is $19,004.43
At 8%
| Present value of money: | = | FV/ (1+r) ^N | |
| Future value | FV= | $ 22,000 | |
| Rate of interest | r= | 8% | |
| Number of years | N= | 3 | |
| Present value | = | 22000/ (1+0.08)^3 | |
| = | $ 17,464.31 |
Investment now at 8% is 17,464.31
please rate.