In: Finance
Dr Jones is evaluating an offer for his medical practice that will allow him to retire five years early. He has received an offer of R650 000 for his practice and he can invest this amount in an account earning 15% per year, compounded annually. If the practice is expected to generate the following cash flows, advise Dr Jones as to whether he should accept this offer and retire now or not.
End of year | Amount (in rands) |
1 | 160 000 |
2 | 160 000 |
3 | 130 000 |
4 | 130 000 |
5 | 100 000 |
If the practice is expected to generate the following cash flows, advise Dr Jones as to whether he should accept this offer and retire now or not?
Answer: Accept the offer and retire now
(Because this option gives him higher future value)
Working
In order to compare the given options we need to bring all options into same time line. This can be comparing the present value of both options or future value of both the options. We will compare the future value of both the options available to Dr. Jones.
Formula for calculating future value is as follows;
Future Value = Cash Flow * (1 + R)N
Where,
R = Interest rate
N = Number of years
Future value of 650,000 received today at the end of 5th year.(Retire 5 years early option)
Future Value = 650,000 * (1.15)5
= 650,000 * 2.0114
= 1,307,410
(Note: Cash flow is the amount received = 650,000., R = 15% (provided in the question) and N = 5 years)
Future value of continue practice option.
We will compare total future value of all the future cash flows at the end of 5th year. Since interest rate is not provided for this option separately we assume interest rate of 15% per annum is applicable for this option also.
Year |
Cash flows |
Workings |
Future Value |
Notes |
1 |
160,000 |
FV = 160,000*(1.15)4 |
279,841 |
(cash flows is received at the end of 1st year so period will be 4 years) |
2 |
160,000 |
FV = 160,000*(1.15)3 |
243,340 |
(cash flows is received at the end of 2nd year so period will be 3 years) |
3 |
130,000 |
FV = 130,000*(1.15)2 |
171,925 |
(cash flows is received at the end of 3rd year so period will be 2 years) |
4 |
130,000 |
FV = 130,000*(1.15)1 |
149,500 |
(cash flows is received at the end of 4th year so period will be 1 years) |
5 |
100,000 |
100,000 |
(Since amount is received at the end of 5th year its self so future value is same as cash flow its self) |
|
Total Future Value |
944,606 |
Total Future value of continue practice option is 944,606
Whether he should accept this offer and retire now or not?
Since future value of continue practice option is less than the retire 5 years early option, he should retire now.
Future value of 2 options
Options |
Future value |
Retire 5 years early – i.e. 650,000 received now |
1,307,410 |
Future value of continue practice option |
944,606 |