In: Accounting
Periods |
1% |
2% |
3% |
4% |
5% |
6% |
7% |
8% |
9% |
10% |
12% |
14% |
15% |
16% |
18% |
20% |
1 |
0.990 |
0.980 |
0.971 |
0.962 |
0.952 |
0.943 |
0.935 |
0.926 |
0.917 |
0.909 |
0.893 |
0.877 |
0.870 |
0.862 |
0.847 |
0.833 |
2 |
0.980 |
0.961 |
0.943 |
0.925 |
0.907 |
0.890 |
0.873 |
0.857 |
0.842 |
0.826 |
0.797 |
0.769 |
0.756 |
0.743 |
0.718 |
0.694 |
3 |
0.971 |
0.942 |
0.915 |
0.889 |
0.864 |
0.840 |
0.816 |
0.794 |
0.772 |
0.751 |
0.712 |
0.675 |
0.658 |
0.641 |
0.609 |
0.579 |
4 |
0.961 |
0.924 |
0.888 |
0.855 |
0.823 |
0.792 |
0.763 |
0.735 |
0.708 |
0.683 |
0.636 |
0.592 |
0.572 |
0.552 |
0.516 |
0.482 |
5 |
0.951 |
0.906 |
0.863 |
0.822 |
0.784 |
0.747 |
0.713 |
0.681 |
0.650 |
0.621 |
0.567 |
0.519 |
0.497 |
0.476 |
0.437 |
0.402 |
6 |
0.942 |
0.888 |
0.837 |
0.790 |
0.746 |
0.705 |
0.666 |
0.630 |
0.596 |
0.564 |
0.507 |
0.456 |
0.432 |
0.410 |
0.370 |
0.335 |
7 |
0.933 |
0.871 |
0.813 |
0.760 |
0.711 |
0.665 |
0.623 |
0.583 |
0.547 |
0.513 |
0.452 |
0.400 |
0.376 |
0.354 |
0.314 |
0.279 |
8 |
0.923 |
0.853 |
0.789 |
0.731 |
0.677 |
0.627 |
0.582 |
0.540 |
0.502 |
0.467 |
0.404 |
0.351 |
0.327 |
0.305 |
0.266 |
0.233 |
9 |
0.914 |
0.837 |
0.766 |
0.703 |
0.645 |
0.592 |
0.544 |
0.500 |
0.460 |
0.424 |
0.361 |
0.308 |
0.284 |
0.263 |
0.225 |
0.194 |
10 |
0.905 |
0.820 |
0.744 |
0.676 |
0.614 |
0.558 |
0.508 |
0.463 |
0.422 |
0.386 |
0.322 |
0.270 |
0.247 |
0.227 |
0.191 |
0.162 |
11 |
0.896 |
0.804 |
0.722 |
0.650 |
0.585 |
0.527 |
0.475 |
0.429 |
0.388 |
0.350 |
0.287 |
0.237 |
0.215 |
0.195 |
0.162 |
0.135 |
12 |
0.887 |
0.788 |
0.701 |
0.625 |
0.557 |
0.497 |
0.444 |
0.397 |
0.356 |
0.319 |
0.257 |
0.208 |
0.187 |
0.168 |
0.137 |
0.112 |
13 |
0.879 |
0.773 |
0.681 |
0.601 |
0.530 |
0.469 |
0.415 |
0.368 |
0.326 |
0.290 |
0.229 |
0.182 |
0.163 |
0.145 |
0.116 |
0.093 |
14 |
0.870 |
0.758 |
0.661 |
0.577 |
0.505 |
0.442 |
0.388 |
0.340 |
0.299 |
0.263 |
0.205 |
0.160 |
0.141 |
0.125 |
0.099 |
0.078 |
15 |
0.861 |
0.743 |
0.642 |
0.555 |
0.481 |
0.417 |
0.362 |
0.315 |
0.275 |
0.239 |
0.183 |
0.140 |
0.123 |
0.108 |
0.084 |
0.065 |
16 |
0.853 |
0.728 |
0.623 |
0.534 |
0.458 |
0.394 |
0.339 |
0.292 |
0.252 |
0.218 |
0.163 |
0.123 |
0.107 |
0.093 |
0.071 |
0.054 |
17 |
0.844 |
0.714 |
0.605 |
0.513 |
0.436 |
0.371 |
0.317 |
0.270 |
0.231 |
0.198 |
0.146 |
0.108 |
0.093 |
0.080 |
0.060 |
0.045 |
18 |
0.836 |
0.700 |
0.587 |
0.494 |
0.416 |
0.350 |
0.296 |
0.250 |
0.212 |
0.180 |
0.130 |
0.095 |
0.081 |
0.069 |
0.051 |
0.038 |
19 |
0.828 |
0.686 |
0.570 |
0.475 |
0.396 |
0.331 |
0.277 |
0.232 |
0.194 |
0.164 |
0.116 |
0.083 |
0.070 |
0.060 |
0.043 |
0.031 |
20 |
0.820 |
0.673 |
0.554 |
0.456 |
0.377 |
0.312 |
0.258 |
0.215 |
0.178 |
0.149 |
0.104 |
0.073 |
0.061 |
0.051 |
0.037 |
0.026 |
21 |
0.811 |
0.660 |
0.538 |
0.439 |
0.359 |
0.294 |
0.242 |
0.199 |
0.164 |
0.135 |
0.093 |
0.064 |
0.053 |
0.044 |
0.031 |
0.022 |
22 |
0.803 |
0.647 |
0.522 |
0.422 |
0.342 |
0.278 |
0.226 |
0.184 |
0.150 |
0.123 |
0.083 |
0.056 |
0.046 |
0.038 |
0.026 |
0.018 |
23 |
0.795 |
0.634 |
0.507 |
0.406 |
0.326 |
0.262 |
0.211 |
0.170 |
0.138 |
0.112 |
0.074 |
0.049 |
0.040 |
0.033 |
0.022 |
0.015 |
24 |
0.788 |
0.622 |
0.492 |
0.390 |
0.310 |
0.247 |
0.197 |
0.158 |
0.126 |
0.102 |
0.066 |
0.043 |
0.035 |
0.028 |
0.019 |
0.013 |
25 |
0.780 |
0.610 |
0.478 |
0.375 |
0.295 |
0.233 |
0.184 |
0.146 |
0.116 |
0.092 |
0.059 |
0.038 |
0.030 |
0.024 |
0.016 |
0.010 |
26 |
0.772 |
0.598 |
0.464 |
0.361 |
0.281 |
0.220 |
0.172 |
0.135 |
0.106 |
0.084 |
0.053 |
0.033 |
0.026 |
0.021 |
0.014 |
0.009 |
27 |
0.764 |
0.586 |
0.450 |
0.347 |
0.268 |
0.207 |
0.161 |
0.125 |
0.098 |
0.076 |
0.047 |
0.029 |
0.023 |
0.018 |
0.011 |
0.007 |
28 |
0.757 |
0.574 |
0.437 |
0.333 |
0.255 |
0.196 |
0.150 |
0.116 |
0.090 |
0.069 |
0.042 |
0.026 |
0.020 |
0.016 |
0.010 |
0.006 |
29 |
0.749 |
0.563 |
0.424 |
0.321 |
0.243 |
0.185 |
0.141 |
0.107 |
0.082 |
0.063 |
0.037 |
0.022 |
0.017 |
0.014 |
0.008 |
0.005 |
30 |
0.742 |
0.552 |
0.412 |
0.308 |
0.231 |
0.174 |
0.131 |
0.099 |
0.075 |
0.057 |
0.033 |
0.020 |
0.015 |
0.012 |
0.007 |
0.004 |
40 |
0.672 |
0.453 |
0.307 |
0.208 |
0.142 |
0.097 |
0.067 |
0.046 |
0.032 |
0.022 |
0.011 |
0.005 |
0.004 |
0.003 |
0.001 |
0.001 |
50 |
0.608 |
0.372 |
0.228 |
0.141 |
0.087 |
0.054 |
0.034 |
0.021 |
0.013 |
0.009 |
0.003 |
0.001 |
0.001 |
0.001 |
Your grandfather would like to share some of his fortune with you. He offers to give you money under one of the following scenarios (you get to choose):
1. $7,400 per year at the end of each of the next seven years
2. $49,950 (lump sum) now
3. $99,350 (lump sum) seven years from now
Read the requirements:
1. |
Calculate the present value of each scenario using A 6% discount rate. Which scenario yields the highest present value? Round to the nearest whole dollar. |
2. |
Would your preference change if you used a 12% discount rate? |
6% discount rate | ||||
1 | Yearly Invest Value | PV @6% | Present Value | |
Year 1 | $7,400 | 0.943 | $6,978 | |
Year 2 | $7,400 | 0.89 | $6,586 | |
Year 3 | $7,400 | 0.84 | $6,216 | |
Year 4 | $7,400 | 0.792 | $5,861 | |
Year 5 | $7,400 | 0.747 | $5,528 | |
Year 6 | $7,400 | 0.705 | $5,217 | |
Year 7 | $7,400 | 0.665 | $4,921 | |
Present Value | $41,307 | |||
2 | Present Value | $ 49950 | ||
3 | Future Value | 99350 | ||
PV @6% after 7 years | 0.665 | |||
Present value | 66,068 | |||
Scenario 3 is better | ||||
12% discount rate | ||||
1 | Yearly Invest Value | PV @12% | Present Value | |
Year 1 | $7,400 | 0.893 | $6,608 | |
Year 2 | $7,400 | 0.797 | $5,898 | |
Year 3 | $7,400 | 0.712 | $5,269 | |
Year 4 | $7,400 | 0.636 | $4,706 | |
Year 5 | $7,400 | 0.567 | $4,196 | |
Year 6 | $7,400 | 0.507 | $3,752 | |
Year 7 | $7,400 | 0.452 | $3,345 | |
Present Value | $33,774 | |||
2 | Present Value | $ 49950 | ||
3 | Future Value | 99350 | ||
PV @12% after 7 years | 0.452 | |||
Present value | 44,906 | |||
Scenario 2 is better |