Spiceland SM 7eCh06
description
Transcript of Spiceland SM 7eCh06
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-1
Question 6-1 Interest is the amount of money paid or received in excess of the amount borrowed or lent.
Question 6-2 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.
Chapter 6 Time Value of Money Concepts
QUESTIONS FOR REVIEW OF KEY TOPICS
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-2 Intermediate Accounting, 4/e
Answers to Questions (continued)
Question 6-10 Present Value ? 0 Year 1 Year 2 Year 3 Year 4
___________________________________________
$200 $200 $200 $200 n = 4, i = 10%
Question 6-11 Present Value ? 0 Year 1 Year 2 Year 3 Year 4
___________________________________________
$200 $200 $200 $200 n = 4, i = 10%
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 = PVA
Ordinary annuity factor
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 =
$5003.99271
Annuity amount = $125.23
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-3
Answers to Questions (concluded)
Question 6-15 Companies frequently acquire the use of assets by leasing rather than purchasing them. Leases
usually require the payment of fixed amounts at regular intervals over the life of the lease. Certain long-term, noncancelable leases are treated in a manner similar to an installment sale by the lessor and an installment purchase by the lessee. In other words, the lessor records a receivable and the lessee records a liability for the several installment payments. For the lessee, this requires that the leased asset and corresponding lease liability be valued at the present value of the lease payments.
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-4 Intermediate Accounting, 4/e
Brief Exercise 6-1 Fran should choose the second investment opportunity. More 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 6-2 Bill will not have enough accumulated to take the trip. The future value of his
investment of $23,153 is $347 short of $23,500. FV = $20,000 (1.15763* ) = $23,153
* Future value of $1: n=3, i=5% (from Table 1)
Brief Exercise 6-3
FV factor = $26,600 = 1.33* $20,000 * Future value of $1: n=3, i=? (from Table 1, i = approximately 10%)
Brief Exercise 6-4 John would be willing to invest no more than $12,673 in this opportunity. PV = $16,000 (.79209* ) = $12,673 * Present value of $1: n=4, i=6% (from Table 2)
BRIEF EXERCISES
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-5
Brief Exercise 6-5
PV factor = $13,200 = .825* $16,000 * Present value of $1: n=4, i=? (from Table 2, i = approximately 5%)
Brief Exercise 6-6 Interest is paid for 12 periods at 1% (one-quarter of the annual rate).
FVA = $500 (12.6825* ) = $6,341 * Future value of an ordinary annuity of $1: n=12, i=1% (from Table 3)
Brief Exercise 6-7 Interest is paid for 12 periods at 1% (one-quarter of the annual rate).
FVAD = $500 (12.8093* ) = $6,405 * Future value of an annuity due of $1: n=12, i=1% (from Table 5)
Brief Exercise 6-8
PVA = $10,000 (4.10020* ) = $41,000 approximately * Present value of an ordinary annuity of $1: n=5, i=7% (from Table 4)
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-6 Intermediate Accounting, 4/e
Brief Exercise 6-9
PVAD = $10,000 (4.38721*) = $43,872 * Present value of an annuity due of $1: n=5, i=7% (from Table 6)
Brief Exercise 6-10 PVA = $10,000 x 4.10020* = $41,002
* Present value of an ordinary annuity of $1: n=5, i=7% (from Table 4)
PV = $41,002 x .87344* = $35,813 * Present value of $1: n=2, i=7% (from Table 2)
Or alternatively: From Table 4, PVA factor, n=7, i=7% = 5.38929 – PVA factor, n=2, i=7% = 1.80802 = PV factor for deferred annuity = 3.58127 PV = $10,000 x 3.58127 = $35,813 (rounded)
Brief Exercise 6-11
Annuity = $100,000 = $14,903 = Payment 6.71008* * Present value of an ordinary annuity of $1: n=10, i=8% (from Table 4)
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-7
Brief Exercise 6-12
PV = $6,000,0001 (12.40904* ) + 100,000,000 (.13137** ) PV = $74,454,240 + 13,137,000 = $87,591,240 = price of the bonds 1 $100,000,000 x 6% = $6,000,000 * Present value of an ordinary annuity of $1: n=30, i=7% (from Table 4) ** Present value of $1: n=30, i=7% (from Table 2)
Brief Exercise 6-13
PVAD = $55,000 (7.24689* ) = $398,579 = Liability * Present value of an annuity due of $1: n=10, i=8% (from Table 6)
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-8 Intermediate Accounting, 4/e
Exercise 6-1 1. FV = $15,000 (2.01220* ) = $30,183
* Future value of $1: n=12, i=6% (from Table 1)
2. FV = $20,000 (2.15892* ) = $43,178 * Future value of $1: n=10, i=8% (from Table 1)
3. FV = $30,000 (9.64629* ) = $289,389 * Future value of $1: n=20, i=12% (from Table 1)
4. FV = $50,000 (1.60103* ) = $80,052 * Future value of $1: n=12, i=4% (from Table 1)
Exercise 6-2 1. PV = $20,000 (.50835* ) = $10,167 * Present value of $1: n=10, i=7% (from Table 2)
2. PV = $14,000 (.39711* ) = $5,560 * Present value of $1: n=12, i=8% (from Table 2)
3. PV = $25,000 (.10367* ) = $2,592 * Present value of $1: n=20, i=12% (from Table 2)
4. PV = $40,000 (.46651* ) = $18,660 * Present value of $1: n=8, i=10% (from Table 2)
Exercise 6-3 PV of $1 Payment i=8% PV n First payment: $5,000 x .92593 = $ 4,630 1 Second payment 6,000 x .85734 = 5,144 2 Third payment 8,000 x .73503 = 5,880 4 Fourth payment 9,000 x .63017 = 5,672 6 Total $21,326
EXERCISES
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-9
Exercise 6-4 1. FV = $10,000 (2.65330* ) = $26,533
* Future value of $1: n=20, i=5% (from Table 1)
2. FV = $10,000 (1.80611* ) = $18,061 * Future value of $1: n=20, i=3% (from Table 1)
3. FV = $10,000 (1.81136* ) = $18,114 * Future value of $1: n=30, i=2% (from Table 1)
Exercise 6-5 1. FVA = $2,000 (4.7793* ) = $9,559 * Future value of an ordinary annuity of $1: n=4, i=12% (from Table 3)
2. FVAD = $2,000 (5.3528* ) = $10,706 * Future value of an annuity due of $1: n=4, i=12% (from Table 5) 3. FV of $1 Deposit i=3% FV n First deposit: $2,000 x 1.60471 = $ 3,209 16 Second deposit 2,000 x 1.42576 = 2,852 12 Third deposit 2,000 x 1.26677 = 2,534 8 Fourth deposit 2,000 x 1.12551 = 2,251 4 Total $10,846 4. $2,000 x 4 = $8,000
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-10 Intermediate Accounting, 4/e
Exercise 6-6 1. PVA = $5,000 (3.60478* ) = $18,024 * Present value of an ordinary annuity of $1: n=5, i=12% (from Table 4)
2. PVAD = $5,000 (4.03735* ) = $20,187 * Present value of an annuity due of $1: n=5, i=12% (from Table 6) 3. PV of $1 Payment i = 3% PV n First payment: $5,000 x .88849 = $ 4,442 4 Second payment 5,000 x .78941 = 3,947 8 Third payment 5,000 x .70138 = 3,507 12 Fourth payment 5,000 x .62317 = 3,116 16 Fifth payment 5,000 x .55368 = 2,768 20 Total $17,780
Exercise 6-7 1. PV = $40,000 (.62092* ) = $24,837 * Present value of $1: n=5, i=10% (from Table 2) 2. $36,289 = .55829* $65,000 * Present value of $1: n=10, i=? (from Table 2, i = approximately 6%) 3. $15,884 = .3971* $40,000 * Present value of $1: n=?, i=8% (from Table 2, n = approximately 12 years) 4. $46,651 = .46651* $100,000 * Present value of $1: n=8, i=? (from Table 2, i = approximately 10%) 5. FV = $15,376 (3.86968* ) = $59,500 * Future value of $1: n=20, i=7% (from Table 1)
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-11
Exercise 6-8 1. PVA = $3,000 (3.99271* ) = $11,978 * Present value of an ordinary annuity of $1: n=5, i=8% (from Table 4)
2. $242,980 = 3.2397* $75,000 * Present value of an ordinary annuity of $1: n=4, i=? (from Table 4, i = approximately 9%)
3. $161,214 = 8.0607* $20,000 * Present value of an ordinary annuity of $1: n=?, i= 9% (from Table 4, n = approximately 15 years)
4. $500,000 = 6.20979* $80,518 * Present value of an ordinary annuity of $1: n=8, i=? (from Table 4, i = approximately 6%)
5. $250,000 = $78,868 3.16987* * Present value of an ordinary annuity of $1: n=4, i=10% (from Table 4)
Exercise 6-9 Requirement 1 PV = $100,000 (.68058* ) = $68,058 * Present value of $1: n=5, i=8% (from Table 2)
Requirement 2 Annuity amount = $100,000 5.8666* * Future value of an ordinary annuity of $1: n=5, i=8% (from Table 3)
Annuity amount = $17,046 Requirement 3 Annuity amount = $100,000 6.3359* * Future value of an annuity due of $1: n=5, i=8% (from Table 5)
Annuity amount = $15,783
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-12 Intermediate Accounting, 4/e
Exercise 6-10 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). 2. FVA = $100,000 (13.8164* ) = $1,381,640 * Future value of an ordinary annuity of $1: n=10, i=7% (from Table 3)
Exercise 6-11 PV = $85,000 (.82645* ) = $70,248 = Note/revenue * Present value of $1: n=2, i=10% (from Table 2)
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-13
Exercise 6-12 Annuity = $20,000 – 5,000 = $670 = Payment 22.39646* * Present value of an ordinary annuity of $1: n=30, i=2% (from Table 4)
Exercise 6-13 PVA factor = $100,000 = 7.46938* $13,388 * Present value of an ordinary annuity of $1: n=20, i=? (from Table 4, i = approximately 12%)
Exercise 6-14 Annuity = $12,000 = $734 = Payment 16.35143* * Present value of an ordinary annuity of $1: n=20, i=2% (from Table 4) 5 years x 4 quarters = 20 periods 8% ÷ 4 quarters = 2%
Exercise 6-15 PV = $12,000,0001 (17.15909* ) + 300,000,000 (.14205** ) PV = $205,909,080 + 42,615,000 = $248,524,080 = price of the bonds 1 $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)
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-14 Intermediate Accounting, 4/e
Exercise 6-16 PVA = $5,000 x 4.35526* = $21,776
* Present value of an ordinary annuity of $1: n=6, i=10% (from Table 4)
PV = $21,776 x .82645* = $17,997 * Present value of $1: n=2, i=10% (from Table 2)
Or alternatively: From Table 4, PVA factor, n=8, i=10% = 5.33493 – PVA factor, n=2, i=10% = 1.73554 = PV factor for deferred annuity = 3.59939 PV = $5,000 x 3.59939 = $17,997
Exercise 6-17 PV = ? x .90573* = 1,200
PV = $1,200 = $1,325
.90573* * Present value of $1: n=5, i=2% (from Table 2)
PVA = ? x 14.99203* = $1,325 annuity amount
PVA = $1,325 = $88 = Payment 14.99203* * Present value of an ordinary annuity of $1: n=18, i=2% (from Table 4)
Exercise 6-18 Requirement 1 PVA = $400,000 (10.59401* ) = $4,237,604 = Liability * Present value of an ordinary annuity of $1: n=20, i=7% (from Table 4)
Requirement 2 PVAD = $400,000 (11.33560* ) = $4,534,240 = Liability * Present value of an annuity due of $1: n=20, i=7% (from Table 6)
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-15
Exercise 6-19 List A List B e 1. Interest a. First cash flow occurs one period after agreement begins. m 2. Monetary asset b. The rate at which money will actually grow during a year. j 3. Compound interest c. First cash flow occurs on the first day of the agreement. i 4. Simple interest d. The amount of money that a dollar will grow to. k 5. Annuity e. Amount of money paid/received in excess of amount borrowed/lent. l 6. Present value of a single f. Obligation to pay a sum of cash, the amount of amount which is fixed. c 7. Annuity due g. Money can be invested today and grow to a larger amount. d 8. Future value of a single h. No fixed dollar amount attached. amount a 9. Ordinary annuity i. Computed by multiplying an invested amount by the interest rate. b 10. Effective rate or yield j. Interest calculated on invested amount plus accumulated interest. h 11. Nonmonetary asset k. A series of equal-sized cash flows. g 12. Time value of money l. Amount of money required today that is equivalent to a given future amount. f 13. Monetary liability m. Claim to receive a fixed amount of money.
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-16 Intermediate Accounting, 4/e
Exercise 6-20 1. a. An annuity is a series of cash flows or other economic benefits occurring at
fixed intervals, ordinarily as a result of an investment. Present value is the value at a specified time of an amount or amounts to be paid or received later, discounted at some interest rate. In an annuity due, the payments occur at the beginning, rather than at the end, of the periods. Thus, the present value of an annuity due includes the initial payment at its undiscounted amount. This lease should be evaluated using the present value of an annuity due.
2. d. Both future value tables will be used because the $75,000 already in the account will be multiplied times the future value factor of 1.26 to determine the amount 3 years hence, or $94,500. The three payments of $4,000 represent an ordinary annuity. Multiplying the three-period annuity factor (3.25) by the payment amount ($4,000) results in a future value of the annuity of $13,000. Adding the two elements together produces a total account balance of $107,500.
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-17
Problem 6-1 Choose the option with the lowest present value of cash outflows, net 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) 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% n=3 n=6 n=8 (from Table 2)
PV = - $40,000 - 3,175 - 3,151 - 3,242
PV = - $49,568
Esquire should purchase machine B.
Problem 6-2 1. PV = $10,000 + 8,000 (3.79079* ) = $40,326 = Equipment * Present value of an ordinary annuity of $1: n=5, i=10% (from Table 4)
2. $400,000 = Annuity amount x 5.9753* * Future value of an annuity due of $1: n=5, i=6% (from Table 5)
Annuity amount = $400,000 5.9753
Annuity amount = $66,942 = Required annual deposit
3. PVAD = $120,000 (9.36492* ) = $1,123,790 = Lease liability * Present value of an annuity due of $1: n=20, i=10% (from Table 6)
PROBLEMS
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-18 Intermediate Accounting, 4/e
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) 3. PV = PVAD = $135,000 (7.24689* ) = $978,330 * Present value of an annuity due of $1: n=10, i=8% (from Table 6) 4. PV = $1,500,000 (.68058* ) = $1,020,870 * Present value of $1: n=5, i=8% (from Table 2) Harding should choose option 2.
Problem 6-4 The restaurant should be purchased if the present value of the 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=8 + $50,000 (.42410**) + 40,000 (.38554**) + 700,000 (.38554**) n=9 n=10 n=10 * Present value of an ordinary annuity of $1: n=6, i=10% (from Table 4) ** Present value of $1:, i=10% (from Table 2) PV = $718,838 < $800,000
Since the PV is less than $800,000, the restaurant should not be purchased.
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-19
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 x 3.99271* = $279,490
* Present value of an ordinary annuity of $1: n=5, i=8% (from Table 4)
Years 6-10: PVA = $70,000 x 3.79079* = $265,355
* Present value of an ordinary annuity of $1: n=5, i=10% (from Table 4)
PV = $265,355 x .68058* = $180,595 * Present value of $1: n=5, i=8% (from Table 2)
Years 11-20:
PVA = $70,000 x 5.65022* = $395,515 * Present value of an ordinary annuity of $1: n=10, i=12% (from Table 4)
PV = $395,515 x .62092* = $245,583 * Present value of $1: n=5, i=10% (from Table 2)
PV = $245,583 x .68058* = $167,139 * Present value of $1: n=5, i=8% (from Table 2) End of Year 20:
PV = $400,000 x .32197* x .62092 x .68058 = $54,424 * Present value of $1: n=10, i=12% (from Table 2) Total PV = $279,490 + 180,595 + 167,139 + 54,424 = $681,648 The maximum purchase price is $681,648.
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-20 Intermediate Accounting, 4/e
Problem 6-6 1. PV of $1 factor = $30,000 = .5000* $60,000 * Present value of $1: n=? , i=8% (from Table 2, n = approximately 9 years) 2.
Annuity factor = PVA
Annuity amount
Annuity factor = $28,700 = 4.1000* $7,000 * Present value of an ordinary annuity of $1: n= 5, i=? (from Table 4, i = approximately 7%) 3.
Annuity amount = PVA
Annuity factor
Annuity amount = $10,000 = $1,558 = Payment 6.41766* * Present value of an ordinary annuity of $1: n=10, i=9% (from Table 4)
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-21
Problem 6-7 Requirement 1
Annuity amount = PVA
Annuity factor
Annuity amount = $250,000 = $78,868 = Payment 3.16987* * Present value of an ordinary annuity of $1: n=4, i=10% (from Table 4)
Requirement 2
Annuity amount = PVA
Annuity factor
Annuity amount = $250,000 = $62,614 = Payment 3.99271* * Present value of an ordinary annuity of $1: n=5, i=8% (from Table 4)
Requirement 3
Annuity factor = PVA
Annuity amount
Annuity factor = $250,000 = 4.86845* $51,351 * Present value of an ordinary annuity of $1: n=? , i= 10% (from Table 4, n = approximately 7 payments)
Requirement 4
Annuity factor = PVA
Annuity amount
Annuity factor = $250,000 = 2.40184* $104,087 * Present value of an ordinary annuity of $1: n= 3, i= ? (from Table 4, i = approximately 12%)
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-22 Intermediate Accounting, 4/e
Problem 6-8 Requirement 1 Present value of payments 4-6:
PVA = $40,000 x 2.48685* = $99,474 * Present value of an ordinary annuity of $1: n= 3, i= 10% (from Table 4)
PV = $99,474 x .75131* = $74,736 * Present value $1: n= 3, i= 10% (from Table 2) Present value of all payments: $ 62,171 (PV of payments 1-3: $25,000 x 2.48685* ) 74,736 (PV of payments 4-6 calculated above) $136,907 The note payable and corresponding building should be recorded at $136,907.
Or alternatively: PV = $25,000 (2.48685* ) + 40,000 (1.86841** ) = $136,907 * Present value of an ordinary annuity of $1: n=3, i=10% (from Table 4)
From Table 4, PVA factor, n=6, i=10% = 4.35526 – PVA factor, n=3 i=10% = 2.48685 = PV factor for deferred annuity = 1.86841**
Requirement 2 $136,907 x 10% = $13,691 = Interest in the year 2006
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-23
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) Alternative 3: PVA = $50,000 x 7.02358* = $351,179 * Present value of an ordinary annuity of $1: n=10, i=7% (from Table 4) PV = $351,179 x .54393* = $191,017 * Present value of $1: n=9, i=7% (from Table 2) John should choose alternative 3.
Or, alternatively (for 3): PV = $50,000 (3.82037* ) = $191,019 (difference due to rounding)
From Table 4, PVA factor, n=19, i=7% = 10.33560 – PVA factor, n=9, i=7% = 6.51523 = PV factor for deferred annuity = 3.82037*
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*
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-24 Intermediate Accounting, 4/e
Problem 6-10 PV = $20,000 (3.79079* ) + 100,000 (.62092** ) = $137,908
* Present value of an ordinary annuity of $1: n=5, i=10% (from Table 4) ** Present value of $1: n=5, i=10% (from Table 2)
The note payable and corresponding merchandise should be recorded at $137,908.
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-25
Problem 6-11 Requirement 1 PVAD = Annuity amount x Annuity factor
Annuity amount = PVAD
Annuity factor
Annuity amount = $800,000 7.24689* * Present value of an annuity due of $1: n=10, i=8% (from Table 6) 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 = PVAD – PV of residual
Annuity factor
PV of residual = $50,000 x .46319* = $23,160 * Present value of $1: n=10, i=8% (from Table 2)
Annuity amount = $800,000 – 23,160 7.24689* * Present value of an annuity due of $1: n=10, i=8% (from Table 6)
Annuity amount = $107,196 = Lease payment
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-26 Intermediate Accounting, 4/e
Problem 6-12 Requirement 1 PVA = Annuity amount x Annuity factor
Annuity amount = PVA
Annuity factor
Annuity amount = $800,000 7.36009* * Present value of an ordinary annuity of $1: n=10, i=6% (from Table 4) 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) Annuity amount = $17,796 = Lease payment
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-27
Problem 6-13 Choose the option with the lowest present value of cash outflows, 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) Kiddy Toy should lease the machine.
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-28 Intermediate Accounting, 4/e
Problem 6-14 Requirement 1 Tinkers:
PVA = $20,000 x 7.19087* = $143,817 * Present value of an ordinary annuity of $1: n=15, i=11% (from Table 4)
PV = $143,817 x .81162* = $116,725 * Present value of $1: n=2, i=11% (from Table 2) Evers:
PVA = $25,000 x 7.19087* = $179,772 * Present value of an ordinary annuity of $1: n=15, i=11% (from Table 4)
PV = $179,772 x .73119* = $131,447 * Present value of $1: n=3, i=11% (from Table 2) Chance:
PVA = $30,000 x 7.19087* = $215,726 * Present value of an ordinary annuity of $1: n=15, i=11% (from Table 4)
PV = $215,726 x .65873* = $142,105 * Present value of $1: n=4, i=11% (from Table 2)
Or, alternatively:
Deferred annuity factors:
Deferred annuity
Employee PVA factor, i=11% - PVA factor, i=11% = factor Tinkers 7.54879 (n=17) - 1.71252 (n=2) = 5.83627 Evers 7.70162 (n=18) - 2.44371 (n=3) = 5.25791 Chance 7.83929 (n=19) - 3.10245 (n=4) = 4.73684
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-29
Problem 6-14 (concluded) Present value of pension obligations: 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, 2009:
Employee PV as of 12/31/06 x FV of $1 factor, = PV as of 12/31/09
n=3, i=11% Tinkers $116,725 x 1.36763 = $159,637 Evers 131,448 x 1.36763 = 179,772 Chance 142,105 x 1.36763 = 194,347 Total present value $533,756
Amount of annual contribution: FVAD = Annuity amount x Annuity factor
Annuity amount = FVAD
Annuity factor
Annuity amount = $533,756 = $143,881 3.7097* * Future value of an annuity due of $1: n=3, i=11% (from Table 5)
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-30 Intermediate Accounting, 4/e
Analysis Case 6-1
The settlement was determined by calculating the present value of lost future income ($200,000 per year)1 discounted at a rate which is expected to approximate the time value of money. In this case, the discount rate, i, apparently is 7% and the number of periods, n, is 25 (the number of years to John’s retirement). John’s settlement was calculated as follows: $200,000 x 11.65358* = $2,330,716 annuity amount * Present value of an ordinary annuity of $1: n=25, i=7% (from Table 4) Note: In the actual case, John’s present salary was increased by 3% per year to reflect future salary increases.
1In the actual case, John’s present salary was increased by 3% per year to reflect future salary increases.
CASES
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-31
Analysis Case 6-2 Sally should choose the alternative with the highest present value. Alternative 1: PV = $50,000 Alternative 2: PV = PVAD = $10,000 (5.21236* ) = $52,124 * Present value of an annuity due of $1: n=6, i=6% (from Table 6) Alternative 3: PVA = $22,000 x 2.67301* = $58,806 * Present value of an ordinary annuity of $1: n=3, i=6% (from Table 4) PV = $58,806 x .89000* = $52,337 * 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
From Table 4, PVA factor, n=5, i=6% = 4.21236 – PVA factor, n=2, i=6% = 1.83339 = PV factor for deferred annuity = 2.37897*
or, From Table 6,
PVAD factor, n=6, i=6% = 5.21236 – PVAD factor, n=3, i=6% = 2.83339 = PV factor for deferred annuity = 2.37897*
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-32 Intermediate Accounting, 4/e
Communication Case 6-3
Suggested Grading Concepts and Grading Scheme: Content (65%) ______ 25 Explanation of the method used (present value) to compare the two contracts.
______ 30 Presentation of the calculations. 49ers PV = $6,989,065 Cowboys PV = $6,492,710
______ 10 Correct conclusion. ____ ______ 65 points
Writing (35%) ______ 5 Proper letter format. ______ 6 Terminology and tone appropriate to the audience of a player's agent.
______ 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
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-33
Ethics Case 6-4 The ethical issue is that the 21% return implies an annual return of 21% on an
investment and misrepresents the fund’s 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.
Judgment Case 6-5 Purchase price of new machine $150,000 Sales price of old machine (100,000) Incremental cash outflow required $ 50,000 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) The new machine should not be purchased.
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 6-34 Intermediate Accounting, 4/e
Real World Case 6-6 Requirement 1
The effective interest rate can be determined by solving for the unknown present value of $1 factor (40 semiannual periods):
PV of $1 factor = $751.8 = .45289* $1,660
* Present value of $1: n= 40, i= ? (from Table 2, i = 2%) The effective, semiannual interest rate is 2% We could also solve for the annual rate using the increase in the carrying value of
the bonds: Balance, 2004 $608,092 Less: Balance 2003 (584,473) Accretion (interest expense) $23, 619 $23,619 ÷ $584,472 = approximately 4% annual rate.
Requirement 2 Using a 2% effective semiannual rate and 40 periods: PV = $1,000 (.45289* ) = $452.89
* Present value of $1: n=40, i=2% (from Table 2) The issue price of one, $1,000 maturity value bond was $452.89.
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com
© The McGraw-Hill Companies, Inc., 2007 Solutions Manual, Vol.1, Chapter 6 6-35
Analysis Case 6-7 Requirement 1
The following liabilities are valued using the time value of money concept: — Long-term debt (Note 6)
— Leases (Note 7) — Pension and postretirement benefit plans (Note 12)
Requirement 2 Disclosure Note 12: Employee Benefit Plans, indicates that the weighted-average
discount rate used in determining the present value of pension obligations in 2004 was 6.78%.
Find more slides, ebooks, solution manual and testbank on www.downloadslide.com