Question

Linda Clark received $210,000 from her mother’s estate. She placed the funds into the hands of a broker, who purchased the following securities on Linda’s behalf:

a. Common stock was purchased at a cost of $91,000. The stock paid no dividends, but it was sold for $160,000 at the end of three years.

b. Preferred stock was purchased at its par value of $46,000. The stock paid a 4% dividend (based on par value) each year for three years. At the end of three years, the stock was sold for $32,000.

c. Bonds were purchased at a cost of $73,000. The bonds paid annual interest of $3,500. After three years, the bonds were sold for $75,000.

The securities were all sold at the end of three years so that Linda would have funds available to open a new business venture. The broker stated that the investments had earned more than a 11% return, and he gave Linda the following computations to support his statement:

Common stock: Gain on sale ($160,000 - $91,000) $ 69,000 Preferred stock: Dividends paid (4% x $46,000 x 3 years) Loss on sale ($32,000- 46,000) 5,520 (14,000) Bonds: Interest paid ($3,500 x 3 years) Gain on sale ($75,000 73,000) 10,500 2,000 $ 73,020 Net gain on all investments

1-a. Using a 11% discount rate, compute the net present value of each of the three investments.

1-b. On which investment(s) did Linda earn a 11% rate of return?

2. Considering all three investments together, did Linda earn a 11% rate of return?

3. Linda wants to use the $267,000 proceeds ($160,000 + $32,000 + $75,000 = $267,000) from sale of the securities to open a retail store under a 10-year franchise contract. What minimum annual net cash inflow must the store generate for Linda to earn a 8% return over the 10-year period?

0 0
Add a comment Improve this question Transcribed image text
Answer #1
Computation of NPV for each of three investment
Item Now 1 2 3
Common Stock:
Purchase of the stock -91000
Sale of the stock 160000
Total Cash Flows -91000 160000
Discount factor 1 0.9009 0.8116 0.7312
Present Value -91000 0 0 116992
Net Present Value 25992
Preferred Stock:
Purchase of the stock -46000
Annual Cash Dividend 1840 1840 1840
Sale of the stock 32000
Total Cash Flows -46000 1840 1840 33840
Discount factor 1 0.9009 0.8116 0.7312
Present Value -46000 1657.656 1493.344 24743.808
Net Present Value -18105.192
Bonds:
Purchase of the Bond -73000
Annual Interest Income 3500 3500 3500
Sale of the bonds 75000
Total Cash Flows -73000 3500 3500 78500
Discount factor 1 0.9009 0.8116 0.7312
Present Value -73000 3153.15 2840.6 57399.2
Net Present Value -9607.05
Solution 1b:
NPV of only common stock investment is positive. Therefore Linda earned 11% rate of return on common stock investment.
Solution 2:
Overall NPV of three investment = $25992-$18105.192 - $9607.05 = -$1720.24
As combined NPV is negative therefore Linda did not earn 11% rate of return on all investment together.
Solution 3:
Required annal cash inflows to earn 8% return = Investment required / cumualtive PV Factor for 10 year at 8%
"=267000/7.1389 = $37400.72
Add a comment
Know the answer?
Add Answer to:
Linda Clark received $210,000 from her mother’s estate. She placed the funds into the hands of...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT