Professional Documents
Culture Documents
Chapter 6
Question 6-1 Question 6-2
Interest is the amount of money paid or received in excess of the amount borrowed or lent. Compound interest includes interest not only on the original invested amount but also on the accumulated interest from previous periods.
Question 6-3
If interest is compounded more frequently than once a year, the effective rate or yield will be higher than the annual stated rate.
Question 6-4
The three items of information necessary to compute the future value of a single amount are the original invested amount, the interest rate (i) and the number of compounding periods (n).
Question 6-5
The present value of a single amount is the amount of money today that is equivalent to a given amount to be received or paid in the future.
Question 6-6
Monetary assets and monetary liabilities represent cash or fixed claims/commitments to receive/pay cash in the future and are valued at the present value of these fixed cash flows. All other assets and liabilities are nonmonetary.
Question 6-7
An annuity is a series of equal-sized cash flows occurring over equal intervals of time.
Question 6-8
An ordinary annuity exists when the cash flows occur at the end of each period. In an annuity due the cash flows occur at the beginning of each period.
Question 6-9
Table 2 lists the present value of $1 factors for various time periods and interest rates. The factors in Table 4 are simply the summation of the individual PV of $1 factors from Table 2.
6-1
Year 1
Year 2
Year 3
Year 4
___________________________________________
$200
$200
Question 6-11
Present Value ? 0
Year 1
Year 2
Year 3
Year 4
___________________________________________
$200
$200
Question 6-12
A deferred annuity exists when the first cash flow occurs more than one period after the date the agreement begins.
Question 6-13
The formula for computing present value of an ordinary annuity incorporating the ordinary annuity factors from Table 4 is: PVA = Annuity amount x Ordinary annuity factor Solving for the annuity amount, Annuity amount = The annuity factor can be obtained from Table 4 at the intersection of the 8% column and 5 period row.
Question 6-14
Annuity amount Annuity amount = = $125.23
6-2
6-3
BRIEF EXERCISES
Fran should choose the second investment opportunity. Brief Exercise 6-1More rapid compounding has the effect of increasing the actual rate, which is called the effective rate, at which money grows per year. For the second opportunity, there are four, three-month periods paying interest at 2% (one-quarter of the annual rate). $10,000 invested will grow to $10,824 ($10,000 x 1.0824*). The effective annual interest rate, often referred to as the annual yield, is 8.24% ($824 $10,000), compared to just 8% for the first opportunity.
Future value of $1: n=4, i=2% (from Table 1)
Brief Exercise
Bill will not have enough accumulated to take the trip. 6-2The future value of his investment of $23,153 is $347 short of $23,500.
Future value of $1: n=3, i=5% (from Table 1)
PV factor $16,000
= $13,200 = .825
6-4
Interest is paid for 12 periods at 1% (one-quarter of the annual rate). = $6,405 PVA $41,002 PVAD = $10,000 (4.38721*) $43,872 PVA = $10,000 x 4.10020= $41,002 = = $10,000 (4.10020) =
= $500 (12.8093)
PV
= $41,002
.87344 =
$35,813
Or alternatively: From Table 4, PVA factor, n=7, i=7% PVA factor, n=2, i=7% = PV factor for deferred annuity PV
= = =
6-5
6-6
EXERCISES
Exercise 6-1
Future value of $1: n=12, i=6% (from Table 1)
Exercise 6-2
Exercise 6-3
6-7
Exercise 6-4
Payment First payment: 4,630 1 Second payment 6,000 x Third payment 8,000 x Fourth payment 9,000 x Total
n .92593 2 4 6
Exercise 6-5
2. $36,289 $65,000 $15,884 $40,000
Exercise 6-6
= .55829
1.
3.
.3971
4.
$46,651 = $100,000
.46651
5.
6-8
Exercise 6-7
1. 2. 3. FVA
= $2,000 (4.7793)
x x x x
= = = =
n 16 12 8 4
$2,000 x 4 = $8,000
6-9
Exercise 6-8
1. 2. 3. PVA
= $5,000 (3.60478)
= $18,024 = $20,187
First payment: Second payment Third payment Fourth payment Fifth payment
x x x x x
= = = = =
n 4 8 12 16 20
6-10
Exercise 6-9
1. 2.
= $11,978
Present value of an ordinary annuity of $1: n=4, i=? (from Table 4, i = approximately 9%)
3.
$161,214 = $20,000
8.0607
Present value of an ordinary annuity of $1: n=?, i= 9% (from Table 4, n = approximately 15 years)
4.
$500,000 = $80,518
6.20979
Present value of an ordinary annuity of $1: n=8, i=? (from Table 4, i = approximately 6%)
5.
$250,000 = 3.16987
$78,868
6-11
Exercise 6-10
Requirement 1
Annuity amount
= $17,046
6-12
Exercise 6-11
1. Choose the option with the highest present value. (1) PV = $64,000 (2) PV = $20,000 + $8,000 (4.91732)
Present value of an ordinary annuity of $1: n=6, i=6% (from Table 4)
PV = $20,000 + $39,339 = $59,339 (3) PV = $13,000 (4.91732) = $63,925 Alex should choose option (1).
Exercise 6-12
PV
PVA = $5,000
4.35526=
$21,776
= $21,776
.82645=
$17,997
Or alternatively: From Table 4, PVA factor, n=8, i=10% PVA factor, n=2, i=10% = PV factor for deferred annuity PV = $5,000 x 3.59939 = $17,997
= = =
6-13
Exercise 6-13
Exercise 6-14
Present value of an ordinary annuity of $1: n=20, i=? (from Table 4, i = approximately 12%)
Exercise 6-15
Annuity =
$12,000
= $734 = Payment
16.35143
6-14
Exercise 6-16
PV PV = =
x =
.90573= $1,325
1,200
$1,200 .90573 ?
PVA = PVA =
x =
14.99203= $88 =
$1,325 Payment
annuity amount
$1,325 14.99203
To determine the price of the bonds, we calculate the present Exercise 6-17value of the 40-period annuity (40 semiannual interest payments of $12 million) and the lump-sum payment of $300 million paid at maturity using the semiannual market rate of interest of 5%. In equation form, PV = $12,000,0001 (17.15909) + 300,000,000 (.14205) PV = $205,909,080 + 42,615,000 = $248,524,080 = price of the bonds
$300,000,000 x 4 % = $12,000,000 Present value of an ordinary annuity of $1: n=40, i=5% (from Table 4) Present value of $1: n=40, i=5% (from Table 2)
1
6-15
Exercise 6-18
Requirement 1 To determine the price of the bonds, we calculate the present value of the 30period annuity (30 semiannual interest payments of $6 million) and the lump-sum payment of $200 million paid at maturity using the semiannual market rate of interest of 2.5%. In equation form, PV = $6,000,0001 (20.93029) + 200,000,000 (.47674) PV = $125,581,740 + 95,348,000 = $220,929,740 = price of the bonds
$200,000,000 x 3 % = $6,000,000 Present value of an ordinary annuity of $1: n=30, i=2.5% (from Table 4) Present value of $1: n=30, i=2.5% (from Table 2)
1
Requirement 2 $220,929,740 x 2.5% = $5,523,244 Because the bonds were outstanding only for six months of the year, Singleton reports only years interest in 2011.
Exercise 6-19Requirement 1
PVA
Exercise 6-20
Present value of an ordinary annuity of $1: n=20, i=? (from Table 4, i = 6%)
6-16
Exercise 6-21
List A e 1. Interest List B a. First cash flow occurs one period after agreement begins. Monetary asset b. The rate at which money will actually grow during a year. Compound interest c. First cash flow occurs on the first day of the agreement. Simple interest d. The amount of money that a dollar will grow to. Annuity e. Amount of money paid/received in excess of amount borrowed/lent. Present value of a single f. Obligation to pay a sum of cash, the amount of amount which is fixed. Annuity due g. Money can be invested today and grow to a larger amount. Future value of a single h. No fixed dollar amount attached. amount Ordinary annuity i. Computed by multiplying an invested amount by the interest rate. Effective rate or yield j. Interest calculated on invested amount plus accumulated interest. Nonmonetary asset k. A series of equal-sized cash flows. Time value of money l. Amount of money required today that is equivalent to a given future amount. Monetary liability m. Claim to receive a fixed amount of money.
m 2. j i k l c d a 3. 4. 5. 6. 7. 8. 9.
6-17
6. a. PVA = $100 x 5.65022 = $565 (present value of the interest payments) PV = $1,000 x 0.32197 = $322 (present value of the face amount) Total present value = $887 = current market value of the bond 7. a. PVA = PMT x PVA factor $15,000 = PMT x 44.955 PMT = $334
6-18
6-19
PROBLEMS
Problem 6-1net of the present value of any cash inflows (Cash outflows are shown
as negative amounts; cash inflows as positive amounts). Machine A: PV = $48,000 1,000 (6.71008) + 5,000 (.46319)
Present value of an ordinary annuity of $1: n=10, i=8% (from Table 4) Present value of $1: n=10, i=8% (from Table 2)
Choose the option with the lowest present value of cash outflows,
PV = $48,000 6,710 + 2,316 PV = - $52,394 Machine B: PV = $40,000 4,000 (.79383) 5,000 (.63017) 6,000 (.54027)
PV of $1: i=8% (from Table 2) n=3
n=6
n=8
= $40,326 =
Annuity amount = $400 ,000 5.9753 Annuity amount = $66,942 = Required annual deposit
6-20
Problem 6-3
Choose the option with the lowest present value of cash payments.
1. PV = $1,000,000 2. PV = $420,000 + 80,000 (6.71008) = $956,806
Present value of an ordinary annuity of $1: n=10, i=8% (from Table 4)
Problem 6-4the future cash flows discounted at 10% rate is greater than
$800,000.
PV = $80,000 (4.35526) + 70,000 (.51316) + 60,000 (.46651**)
n=7 n=9 n=10
n=8
Since the PV is less than $800,000, the restaurant should not be purchased.
6-21
Problem 6-5
The maximum amount that should be paid for the store is the present value of the estimated cash flows. Years 1-5: PVA = $70,000 Years 6-10: PVA = $70,000 PV = $265,355
Present value of an ordinary annuity of $1: n=5, i=10% (from Table 4)
3.99271=
$279,490
x x
3.79079= .68058
$265,355 $180,595
Years 11-20: PVA = $70,000 PV PV = $395,515 = $245,583 x x x 5.65022 .62092 .68058 = = = $395,515 $245,583 $167,139
Present value of an ordinary annuity of $1: n=10, i=12% (from Table 4) Present value of $1: n=5, i=10% (from Table 2) Present value of $1: n=5, i=8% (from Table 2)
Total PV = $279,490 + 180,595 + 167,139 + 54,424 = The maximum purchase price is $681,648.
6-22
Problem 6-6
6-23
Problem 6-7
Requirement 1 Annuity amount = Annuity amount = $250,000 = $78,868 = Payment 3.16987
Present value of an ordinary annuity of $1: n=4, i=10% (from Table 4)
6-24
Problem 6-8
Requirement 1 Present value of payments 4-6: PVA = $40,000 PV = $99,474
Present value of an ordinary annuity of $1: n= 3, i= 10% (from Table 4)
x x
2.48685 .75131
= =
$99,474 $74,736
The note payable and corresponding building should be recorded at $136,907. Or alternatively:
From Table 4, PVA factor, n=6, i=10% PVA factor, n=3 i=10% = PV factor for deferred annuity Requirement 2
6-25
Problem 6-9
Choose the alternative with the highest present value. Alternative 1: PV = $180,000 Alternative 2: PV = PVAD = $16,000 (11.33560) = $181,370
Present value of an annuity due of $1: n=20, i=7% (from Table 6)
John should choose alternative 3. Or, alternatively (for 3): PV = $50,000 (3.82037) =
(difference due to rounding)
$191,019
From Table 4, PVA factor, n=19, i=7% PVA factor, n=9, i=7% = PV factor for deferred annuity or, From Table 6,
PVAD factor, n=20, i=7% = 11.33560 PVAD factor, n=10, i=7% = 7.51523 = PV factor for deferred annuity = 3.82037
6-26
Problem 6-10
6-27
Problem 6-11Requirement 1
Annuity amount = Annuity amount = $800,000 7.24689
Annuity amount = $110,392 = Lease payment Requirement 2 Annuity amount = $800,000 6.71008
Present value of an ordinary annuity of $1: n=10, i=8% (from Table 4)
Annuity amount = $119,224 = Lease payment Requirement 3 PVAD = (Annuity amount x Annuity factor) + PV of residual Annuity amount = PV of residual = $50,000 x .46319= $23,160
Present value of $1: n=10, i=8% (from Table 2)
6-28
Problem 6-12Requirement 1
Annuity amount =
Annuity amount = $108,694 = Lease payment Requirement 2 Annuity amount = $800,000 15.32380
Present value of an annuity due of $1: n=20, i=3% (from Table 6)
Annuity amount = $52,206 = Lease payment Requirement 3 Annuity amount = $800,000 44.9550
Present value of an ordinary annuity of $1: n=60, i=1% (given)
6-29
Choose the option with the lowest present value of cash Problem 6-13outflows, net of the present value of any cash inflows. (Cash outflows are shown as negative amounts; cash inflows as positive amounts) 1. Buy option: PV = - $160,000 - 5,000 (5.65022) + 10,000 (.32197)
Present value of an ordinary annuity of $1: n=10, i=12% (from Table 4) Present value of $1: n=10, i=12% (from Table 2)
PV = - $160,000 - 28,251 + 3,220 PV = - $185,031 2. Lease option: PVAD = - $25,000 (6.32825) = - $158,206
Present value of an annuity due of $1: n=10, i=12% (from Table 6)
6-30
Problem 6-14
Requirement 1 Tinkers: PVA = $20,000 PV = $143,817 x x 7.19087 .81162 = = $143,817 $116,725
Present value of an ordinary annuity of $1: n=15, i=11% (from Table 4) Present value of $1: n=2, i=11% (from Table 2)
x x
7.19087 .65873
= =
$215,726 $142,105
6-31
Problem 6-14 (concluded) Present value of pension obligations at 12/31/11: Tinkers: $20,000 x 5.83627 = $116,725 Evers: $25,000 x 5.25791 = $131,448* Chance: $30,000 x 4.73684 = $142,105 *rounding difference Requirement 2 Present value of pension obligations as of December 31, 2014:
Employee Tinkers Evers Chance PV as of 12/31/11 $116,725 131,448 142,105 x FV of $1 factor, n=3, i=11% x 1.36763 x 1.36763 x 1.36763 Total present value, 12/31/14 = = = = FV as of 12/31/14 $159,637 179,772 194,347 $533,756
6-32
Problem 6-15
Bond liability: PV = $4,000,0001 (18.40158) + 100,000,000 (.17193) PV = $73,606,320 + 17,193,000 = $90,799,320 = initial bond liability
$100,000,000 x 4 % = $4,000,000 Present value of an ordinary annuity of $1: n=40, i=4.5% (from Table 4) Present value of $1: n=40, i=4.5% (from Table 2)
1
PV
PV
Or, alternatively for Lease B: PV = $220,000 (6.62938) = $1,458,464 (difference due to rounding) = = = 8.36492 1.73554 6.62938* From Table 4, PVA factor, n=19, i=10% PVA factor, n=2, i=10% = PV factor for deferred annuity
The companys balance sheet would include a liability for bonds of $90,799,320 and a liability for leases of $3,331,439 ($1,872,984 + 1,458,455).
6-33
CASES
The ethical issue is that the 21% return implies an annual Ethics Case 6-1return of 21% on an investment and misrepresents the funds performance to all current and future stakeholders. Interest rates are usually assumed to represent an annual rate, unless otherwise stated. Interested investors may assume that the return for $100 would be $21 per year, not $21 over two years. The Damon Investment Company ad should explain that the 21% rate represented appreciation over two years.
6-34
Sally should choose the alternative with the highest present value.
x x
2.67301 .89000
= =
$58,806 $52,337
Present value of an ordinary annuity of $1: n=3, i=6% (from Table 4) Present value of $1: n=2, i=6% (from Table 2)
Sally should choose alternative 3. Or, alternatively (for 3): PV = $22,000 (2.37897) = $52,337 = = = 4.21236 1.83339 2.37897
From Table 4, PVA factor, n=5, i=6% PVA factor, n=2, i=6% = PV factor for deferred annuity
or, From Table 6,
PVAD factor, n=6, i=6% PVAD factor, n=3, i=6% = PV factor for deferred annuity due=
6-35
_______ 12 Organization permits ease of understanding. ______ Introduction that states purpose. ______ Paragraphs that separate main points. _______ 12 English ______ Sentences grammatically clear and well organized, concise. ______ Word selection. ______ Spelling. ______ Grammar and punctuation. _____ _______ 35 points
6-36
11.65358=
$2,330,716
Present value of an ordinary annuity of $1: n=25, i=7% (from Table 4) Note: In the actual case, Johns present salary was increased by 3% per year to reflect future salary increases.
1 Intheactualcase,Johnspresentsalarywasincreasedby3%peryeartoreflectfuturesalaryincreases.
6-37
Purchase price of new machine Sales price of old machine Incremental cash outflow required
The new machine should be purchased if the present value of the savings in operating costs of $8,000 ($18,000 - 10,000) plus the present value of the salvage value of the new machine exceeds $50,000. PV = ($8,000 x 3.99271) + ($25,000 x .68058) PV = $31,942 + 17,015 PV = $48,957
Present value of an ordinary annuity of $1: n=5, i=8% (from Table 4) Present value of $1: n=5, i=8% (from Table 2)
6-38
There is no row 22 in Table 2. The 24-period factor in the 1.5% column is . 69954. So, 1.5% is the approximate effective semiannual interest rate. A financial calculator or Excel will produce the same rate. Requirement 2 Using a 1.5% effective semiannual rate and 40 periods: PV = $1,000 (.55126) = $551.26
Present value of $1: n=40, i=1.5% (from Table 2)
6-39
In row 3 of Table 4, the value of 2.77509 is in the 4% column. So, 4% is the approximate effective interest rate. A financial calculator or Excel will produce the same result. Requirement 2 The effective interest rate can be determined by solving for the unknown present value of an annuity due $1 factor for 4 periods: PV of an annuity due of $1 factor = $39 = 2.7857 $14
In row 3 of Table 6, the value of 2.78326 is in the 8% column. So, 8% is the approximate effective interest rate. A financial calculator or Excel will produce the same result.
6-40