8/14/2019 SOLUTIONS FOR APPC
1/12
Appendix C-1
APPENDIX C
Present Value Concepts
SOLUTIONS TO BRIEF EXERCISES
BRIEF EXERCISE C-1
1. 12% 6 2. 8% 2010% 15 10% 5 4% 24 6% 8
BRIEF EXERCISE C-2
(a) i = 8%? $30,000
0 1 2 3 4 5 6 7 8
Discount rate from Table 1 is .54027 (8 periods at 8%). Present va
of $30,000 to be received in 8 years discounted at 8% is therefo$16,208.10 ($30,000 X .54027).
(b) i = 9%
? $30,000 $30,000 $30,000 $30,000 $30,000 $30,000
0 1 2 3 4 5 6
Discount rate from Table 2 is 4.48592 (6 periods at 9%). Presevalue of 6 payments of $30,000 each discounted at 9% is therefo$134,577.60 ($30,000 X 4.48592).
8/14/2019 SOLUTIONS FOR APPC
2/12
Appendix C-2
BRIEF EXERCISE C-3
i = 10%? $600,000
0 1 2 3 4 5
Discount rate from Table 1 is .62092 (5 periods at 10%). Present value$600,000 to be received in 5 years discounted at 10% is therefore $372,5($600,000 X .62092). Ramirez Company should therefore invest $372,5to have $600,000 in five years.
BRIEF EXERCISE C-4
i = 9%? $700,000
0 1 2 3 4 5 6 7 8
Discount rate from Table 1 is .50187 (8 periods at 9%). Present value $700,000 to be received in 8 years discounted at 9% is therefore $351,3($700,000 X .50187). LaRussa Company should invest $351,309 to ha$700,000 in eight years.
BRIEF EXERCISE C-5
i = 10%? $36,000
0 1 2 3 4
Discount rate from Table 1 is .68301 (4 periods at 10%). Present value$36,000 to be received in 4 years discounted at 10% is therefore $24,588($36,000 X .68301). Polley should receive $24,588.36 upon the sale of the note
8/14/2019 SOLUTIONS FOR APPC
3/12
Appendix C-3
BRIEF EXERCISE C-6
i = 8%? $60,000
0 1 2 3
Discount rate from Table 1 is .79383 (3 periods at 8%). Present value$60,000 to be received in 3 years discounted at 8% is therefore $47,629($60,000 X .79383). Marichal Company should receive $47,629.80 upon isance of the zero-interest bearing note.
BRIEF EXERCISE C-7
i = 6%
? $40,000 $40,000 $40,000 $40,000 $40,000 $40,000
0 1 2 3 4 14 15
Discount rate from Table 2 is 9.71225. Present value of 15 payments$40,000 each discounted at 6% is therefore $388,490 ($40,000 X 9.7122
Colaw Company should pay $388,490 for this annuity contract.
BRIEF EXERCISE C-8
i = 11%
? $100,000 $100,000 $100,000 $100,000
0 1 2 3 4
Discount rate from Table 2 is 3.10245. Present value of 4 payments$100,000 each discounted at 11% is therefore $310,245 ($100,000 X 3.1024Sauder Enterprises invested $310,245 to earn $100,000 per year for four years
8/14/2019 SOLUTIONS FOR APPC
4/12
Appendix C-4
BRIEF EXERCISE C-9
i = 4%? $200,000
Diagramfor
Principal
0 1 2 3 4 19 20
i = 4%
? $10,000 $10,000 $10,000 $10,000 $10,000 $10,000Diagram
forInterest
0 1 2 3 4 19 20
Present value of principal to be received at maturity:
$200,000 X 0.45639 (PV of $1 due in 20 periodsat 4% from Table 1) ...................................................................... $ 91,278.0
Present value of interest to be received periodicallyover the term of the bonds: $10,000 X 13.59033(PV of $1 due each period for 20 periods at 4%from Table 2) .................................................................................. 135,903.3
Present value of bonds........................................................................ $227,181.3
BRIEF EXERCISE C-10
The bonds will sell at par or $200,000. This may be proven as follows:
Present value of principal to be received at maturity:$200,000 X .37689 (PV of $1 due in 20 periodsat 5% from Table 1) ...................................................................... $ 75,37
Present value of interest to be received periodicallyover the term of the bonds: $10,000 X 12.46221
(PV of $1 due each period for 20 periods at 5%from Table 2) .................................................................................. 124,62Present value of bonds........................................................................ $200,00
*Rounded.
8/14/2019 SOLUTIONS FOR APPC
5/12
Appendix C-5
BRIEF EXERCISE C-11
i = 9%? $75,000
Diagramfor
Principal
0 1 2 3 4 5 6
i = 9%
? $6,000 $6,000 $6,000 $6,000 $6,000 $6,000Diagram
forInterest
0 1 2 3 4 5 6
Present value of principal to be received at maturity:$75,000 X .59627 (PV of $1 due in 6 periodsat 9% from Table 1) ....................................................................... $44,720.2
Present value of interest to be received annuallyover the term of the note: $6,000 X 4.48592(PV of $1 due each period for 6 periods at9% from Table 2) ............................................................................ 26,915.5
Present value of note received .......................................................... $71,635.7
8/14/2019 SOLUTIONS FOR APPC
6/12
Appendix C-6
BRIEF EXERCISE C-12
i = 5%? $1,000,000
Diagramfor
Principal
0 1 2 3 4 14 15 16
i = 5%? $40,000 $40,000 $40,000 $40,000 $40,000 $40,000 $40,000
Diagramfor
Interest
0 1 2 3 4 14 15 16
Present value of principal to be received at maturity:
$1,000,000 X 0.45811 (PV of $1 due in 16 periods at 5% from Table 1)................................................................... $458,11Present value of interest to be received periodically
over the term of the bonds: $40,000 X 10.83777 (PV of $1 due each period for 16 periods at 5% from Table 2)............................................................................... 433,51
Present value of bonds and cash proceeds.................................. $891,62
BRIEF EXERCISE C-13
i = 11%
? $2,800 $2,800 $2,800 $2,800 $2,800 $2,800 $2,800 $2,800
0 1 2 3 4 5 6 7 8
Discount rate from Table 2 is 5.14612. Present value of 8 payments of $2,8each discounted at 11% is therefore $14,409.14 ($2,800 X 5.14612). RicCleland should not purchase the tire retreading machine because the psent value of the future cash flows is less than the purchase price of tretreading machine.
8/14/2019 SOLUTIONS FOR APPC
7/12
Appendix C-7
BRIEF EXERCISE C-14
i = 5%
? $78,978 $78,978 $78,978 $78,978 $78,978 $78,978
0 1 2 3 4 11 12
Discount rate from Table 2 is 8.86325. Present value of 12 payments$78,978 each discounted at 5% is therefore $700.001.75 ($78,978 X 8.8632Martinez Company should receive $700,001.75 from the issuance of the note
BRIEF EXERCISE C-15
i = 12%
? $30,000 $40,000 $60,000
0 1 2 3
To determine the present value of the future cash flows, discount the fut
cash flows at 12%, using Table 1.
Year 1 ($30,000 X .89286) = $ 26,785.80Year 2 ($40,000 X .79719) = 31,887.60Year 3 ($60,000 X .71178) = 42,706.80Present value of future cash flows $101,380.20
To achieve a minimum rate of return of 12%, Durler Company should pay more than $101,380.20. If Durler pays less than $101,380.20 its rate of retuwill be greater than 12%.
8/14/2019 SOLUTIONS FOR APPC
8/12
Appendix C-8
BRIEF EXERCISE C-16
i = ?$2,745 $10,000
0 1 2 3 4 14 15
Present value = Future amount X Present value of 1 Factor$2,745 = $10,000 X .2745
The .2745 for 15 periods is found in the 9% column. Carla Garcia will receiv9% return.
BRIEF EXERCISE C-17
i = 10%$51,316 $100,000
n = ?
Present value = Future amount X Present value of 1 Factor
$51,316 = $100,000 X .51316
The .51316 at 10% is found in the 7 years column. Sara Altom therefomust wait 7 years to receive $100,000.
8/14/2019 SOLUTIONS FOR APPC
9/12
8/14/2019 SOLUTIONS FOR APPC
10/12
Appendix C-10
BRIEF EXERCISE C-20
(a) $10,000 X .79383 = $7,938.30.(b) $10,000 X .79031 = $7,903.10.(c) $10,000 X .71178 = $7,117.80.(d) $10,000 X .70496 = $7,049.60.
BRIEF EXERCISE C-21
(a) $10,000 X .74726 = $7,472.60.(b) $10,000 X .83962 = $8.396.20.(c) $10,000 X .62092 = $6,209.20.(d) $10,000 X .75132 = $7,513.20.
BRIEF EXERCISE C-22
Option one has a present value of $39,500.
Option two has a present value of [$10,000 + ($8,000 X 3.79079)] = $40,326.32
Choose option one (lower cost).
BRIEF EXERCISE C-23
(a) $10,000 X 3.79079 = $37,907.90
(b) Receipt X 6.71008 = $50,000; Receipt = $50,000/6.71008 = $7,451.48
(c) $11,971 X Factor = $70,000; Factor = $70,000/$11,971 = 5.84746; 5.84746 is approximately the factor for 15 years, 15%
BRIEF EXERCISE C-24
Present value of $5,000 option: $5,000 X 6.71008 = $33,550.Present value of $9,000 option: $9,000 X 3.99271 = $35,934.Present value of $30,000 option: $30,000.
Select the $9,000 option (highest present value).
8/14/2019 SOLUTIONS FOR APPC
11/12
Appendix C-11
BRIEF EXERCISE C-25
$24,000 cost $2,400 down payment = $21,600.Payment X 7.36009 = $21,600.Payment = $21,600/7.36009 = $2,934.75
BRIEF EXERCISE C-26
(a) $40,000 X .62741 = $25,096 2,000 X 6.20979 = 12,420
$37,516
(b) $40,000 X .73069 = $29,228 2,000 X 6.73274 = 13,465
$42,693
BRIEF EXERCISE C-27
(a) $90,000 X .55684 = $50,116 4,050 X 8.86325 = 35,896
$86,012
(b) $90,000 X .62460 = $56,214
4,050 X 9.38507 = 38,010$94,224
8/14/2019 SOLUTIONS FOR APPC
12/12