In: Accounting
CP 14-3 Present Values
Alex Kelton recently won a jackpot in the Colorado lottery while he was visiting his parents. When he arrived at the lottery office to collect his winnings, he was offered the following three payout options:
a. Receive $100,000,000
b. Receive $25,000,000 today and $9,000,000 per year for 8 years, with the first payment being received one year from today.
c. Receive $15,000,000 per year for 10 years, with the first payment being received one year from today.
Assuming that the effective rate of interest is 7% which payout option should Alex select? Use the present value tables in Appendix A . Explain your answer and provide any necessary supporting calculations.
best option is the one for which present value is higher. | |||||
Option -1 | |||||
present value = | 100,000,000 | ||||
Option -2 | |||||
i | ii | iii=i*ii | |||
year | Cashflow | PVIF @ 7% | present value | ||
0 | 25,000,000 | 1.00000 | 25,000,000 | ||
1 | 9,000,000 | 0.93458 | 8,411,215 | ||
2 | 9,000,000 | 0.87344 | 7,860,949 | ||
3 | 9,000,000 | 0.81630 | 7,346,681 | ||
4 | 9,000,000 | 0.76290 | 6,866,057 | ||
5 | 9,000,000 | 0.71299 | 6,416,876 | ||
6 | 9,000,000 | 0.66634 | 5,997,080 | ||
7 | 9,000,000 | 0.62275 | 5,604,748 | ||
8 | 9,000,000 | 0.58201 | 5,238,082 | ||
present value= | 78,741,687 | ||||
Option -3 | |||||
i | ii | iii=i*ii | |||
year | Cashflow | PVIF @ 7% | present value | ||
0 | 0 | 1.00000 | - | ||
1 | 15,000,000 | 0.93458 | 14,018,692 | ||
2 | 15,000,000 | 0.87344 | 13,101,581 | ||
3 | 15,000,000 | 0.81630 | 12,244,468 | ||
4 | 15,000,000 | 0.76290 | 11,443,428 | ||
5 | 15,000,000 | 0.71299 | 10,694,793 | ||
6 | 15,000,000 | 0.66634 | 9,995,133 | ||
7 | 15,000,000 | 0.62275 | 9,341,246 | ||
8 | 15,000,000 | 0.58201 | 8,730,137 | ||
9 | 15,000,000 | 0.54393 | 8,159,006 | ||
10 | 15,000,000 | 0.50835 | 7,625,239 | ||
present value= | 105,353,723 | ||||
since present value is higher for option 3. Therefore ans = option 3 |