In: Accounting
Repay an existing bank loan outstanding. The company has a $200,000 loan outstanding from a local community bank. The interest rate on the loan is 11.5 percent (fixed). Interest payments on the loan are due at the end of each year and the loan balance matures in full in five years. Repay Loan Investment (Outflow) = $200,000 Discount Rate = 10% Annual Interest On The Loan = $200,000 X 11.5% =$23,000
NPV=
Present value of loan outflow = Loan ampount*(present value factor at 10%,5 years)+interest payment*(Present value annuity factor at 10%,5years)
loan amount = $200,000
interest amount = $23,000
present value factor at 10%,5 years = 0.62092
present value annuity factor at 10%,5 years = 4.16987
Present value of loan outflow = (200,000*0.62092)+(23000*4.16987)
=$220091
Therefore NPV = $200,000-$220,091 = -$22,091