In: Finance
| 0 | 1 | 2 | 3 | 4 | 5 |
| Stream A | $0 | $150 | $450 | $450 | $450 | $300 |
| Stream B | $0 | $300 | $450 | $450 | $450 | $150 |
Stream A $
Stream B $
Stream A $
Stream B $
| Statement showing Cash flows | Stream A | Stream B | ||||
| Particulars | Time | PVf 12% | Amount | PV | ||
| Cash flows | - | 1.0000 | - | - | ||
| Cash flows | 1.00 | 0.8929 | 150.00 | 133.93 | 300.00 | 267.86 |
| Cash flows | 2.00 | 0.7972 | 450.00 | 358.74 | 450.00 | 358.74 |
| Cash flows | 3.00 | 0.7118 | 450.00 | 320.30 | 450.00 | 320.30 |
| Cash flows | 4.00 | 0.6355 | 450.00 | 285.98 | 450.00 | 285.98 |
| Cash flows | 5.00 | 0.5674 | 300.00 | 170.23 | 150.00 | 85.11 |
| PV of Cash flows | 1,269.18 | 1,317.99 | ||||
| b) | ||||||
| Statement showing Cash flows | Stream A | Stream B | ||||
| Particulars | Time | PVf 0% | Amount | PV | ||
| Cash flows | - | 1.0000 | - | - | ||
| Cash flows | 1.00 | 1.0000 | 150.00 | 150.00 | 300.00 | 300.00 |
| Cash flows | 2.00 | 1.0000 | 450.00 | 450.00 | 450.00 | 450.00 |
| Cash flows | 3.00 | 1.0000 | 450.00 | 450.00 | 450.00 | 450.00 |
| Cash flows | 4.00 | 1.0000 | 450.00 | 450.00 | 450.00 | 450.00 |
| Cash flows | 5.00 | 1.0000 | 300.00 | 300.00 | 150.00 | 150.00 |
| PV of Cash flows | 1,800.00 | 1,800.00 | ||||