Abridge will cost P5m to build and P200 000.00 per year to maintain. The life span of the bridge is forty years, Benefits to the driving public is P900 000.00 per year. Damage costs associated with noise pollution are estimated at P250 000.00 per year.
i)Given market interest rates at four percent (4%) calculate the present value/present worth of the benefits of the bridge. (3 marks)
ii)Calculate the present value/worth of the cost of the bridge. (3 marks)
iii)Would you recommend the construction of the bridge or not? Explain your reasoning.(3 marks)
iv) if the interest rate is increased to 11% how does that affect the present values? (2 marks
Solution:
i.). Present value of the benefits of the bridge:
Benefits to the driving public = 900,000
Years = 40 years
Market interest rate = 4%
Present value factor = (1 – (1 + r)-n ÷ r = (1 – (1 + 0.04)-40 ÷ 0.04 = 19.7928
Present value                                              = 900,000 x 19.7928 = 17,813,520
Less Initial investment                                                                 =   5,000,000 Â
Net present value                                                                        =  12,813,520
The present value/present worth of the benefits of the bridge = P12,813,520
Â
ii.). Present value/worth of the cost of the bridge:
Total costs:
Maintenance costs = 200,000
Pollution costs = 250,000
Total costs per year = 200,000 + 250,000 = 450,000
Total benefits per year = 900,000
Net benefits = 900,000 – 450,000 = 450,000
Present value = 450,000 x 19.7928 Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â = 8,906,760
Less Initial investment (costs)Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â =Â 5,000,000
The present value/worth of the cot of the bridge = 3,906,760
iii.). Yes, I would recommend the construction of the bridge since it will generate positive benefits to the society.
Â
Â
iv.). Present value of the benefits of the bridge:
Benefits to the driving public = 900,000
Years = 40 years
New market interest rate = 11%
Present value factor = (1 – (1 + r)-n ÷ r = (1 – (1 + 0.11)-40 ÷ 0.11 = 8.9511
Present value                                              = 900,000 x 8.9511  =  8,055,990
Less Initial investment                                                                 =   5,000,000 Â
Net present value                                                                        =  3,055,990
The present value/present worth of the benefits of the bridge = P3,055,990
Â
Present value/worth of the cost of the bridge:
Total costs:
Maintenance costs = 200,000
Pollution costs = 250,000
Total costs per year = 200,000 + 250,000 = 450,000
Total benefits per year = 900,000
Net benefits = 900,000 – 450,000 = 450,000
Present value = 450,000 x 8.9511Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â = Â 4,027,995
Less Initial investment (costs)Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â =Â 5,000,000
The present value/worth of the cost of the bridge = (972,005)
Â
With the increased interest rate, the present worth of the benefits of the bridge will reduce massively and the present value/worth of the cost of the bridge will be negative.
Therefore, the bridge should not be constructed with increased interest rates as it will result in negative benefits.
Comments
Leave a comment