In: Accounting
. Jodha is offered two investment alternatives. If she chooses ALT 1, she will have to make an immediate outlay of $15,000. In return, she will receive $1200 at the end of every three months for the next ten years. If she chooses Alt 2, she will have to make an outlay of $7000 now and 7000 in two years. In return, she will receive $41,000 ten years from now. Interest is 12 % compounded semi-annually. Determine which investment should be accepted using the Net Present Value approach.show calculation by BAII plus Calculator.You are encouraged to draw the timelines for yourself to help you with setting up the logic of how to solve the problem.
We need to find the present value of both the investment. The investment with more NET PRESENT VALUE will be selected.
YEAR | PAYMENT | Received amount (1200*4) | PV FACTOR interest at 6% | PRESENT VALUE |
0 | 15000 | 1 | ||
1 | 4800 | 0.943 | 4526.4 | |
2 | 4800 | 0.89 | 4272 | |
3 | 4800 | 0.84 | 4032 | |
4 | 4800 | 0.792 | 3801.6 | |
5 | 4800 | 0.747 | 3585.6 | |
6 | 4800 | 0.705 | 3384 | |
7 | 4800 | 0.665 | 3192 | |
8 | 4800 | 0.627 | 3009.6 | |
9 | 4800 | 0.592 | 2841.6 | |
10 | 4800 | 0.558 | 2678.4 | |
Total | 35323.2 |
I have used the PV factor at 12% compounded semi annually so 12/2 which is 6%.
Also PV factor is taken from the PV table. The formula for calculating the pv factor is 1/(1+r)^n where r is interest rate and n is time.
Example to calculate PV factor at time 2 and interest rate 6%
1/(1+0.06)^2
=1/1.06^2
1/1.1236
=0.889
Present value is amount received * present value factor
Present value of amount received = $35323.2
Net present value = Present value of amount received - Amount invested
amount invested in alternative 1 is 15000
So net present value of alternative 1 is = $35323.2 - $15000 which is $20323.2
alternative 2
YEAR | PAYMENT | Received amount | PV FACTOR interest at 6% | PRESENT VALUE |
0 | 7000 | 1 | ||
1 | 0.943 | |||
2 | 7000 | 0.89 | ||
3 | 0.84 | |||
4 | 0.792 | |||
5 | 0.747 | |||
6 | 0.705 | |||
7 | 0.665 | |||
8 | 0.627 | |||
9 | 0.592 | |||
10 | 41000 | 0.558 | 22878 | |
Total | 22878 |
Present value of payment at year 0 is 7000
Present value of payment at year 2 is 7000*0.89 which is $6230
present value of total amount invested = $7000 + $6230 which is $13230
present value of amount to be received in 10 years
4000 * 0.558 which is $22878
Net present value = amount received - amount invested
= $22878 - $13230
Net present value of alternative 2 is $9648
As net present value of Alternative 1 is more than net present value of alternative 2. Alternative 1 should be selected.
A thumbs up would be appreciated if you are satisfied with the answer...
GOOD LUCK!!