Npv Option 1
1. **State the problem:** Calculate the net present value (NPV) of Option 1 for upgrading the nuclear power station.
2. **Given data:**
- Quarterly payment (cost) = $11,100
- Number of years = 15
- Payments per year (C/Y) = 4
- Interest rate per year (I/Y) = 3.15% compounded quarterly
- Residual value (sale of equipment) at end of 15 years = $124,000
3. **Calculate the number of periods (N):**
$$N = 15 \times 4 = 60$$
4. **Calculate the quarterly interest rate (i):**
$$i = \frac{3.15}{4} = 0.7875\% = 0.007875$$
5. **Calculate the present value of the outflows (payments):**
The payments are an annuity of $11,100 every quarter for 60 quarters.
Use the present value of an annuity formula:
$$PV_{out} = PMT \times \frac{1 - (1 + i)^{-N}}{i}$$
Substitute values:
$$PV_{out} = 11100 \times \frac{1 - (1 + 0.007875)^{-60}}{0.007875}$$
Calculate:
$$1 + 0.007875 = 1.007875$$
$$1.007875^{-60} = \frac{1}{1.007875^{60}} \approx 0.6181$$
So,
$$PV_{out} = 11100 \times \frac{1 - 0.6181}{0.007875} = 11100 \times \frac{0.3819}{0.007875} \approx 11100 \times 48.47 = 537,417$$
6. **Calculate the present value of the inflow (residual value):**
The residual value is a single payment at the end of 15 years (60 quarters).
Use the present value of a single sum formula:
$$PV_{in} = FV \times (1 + i)^{-N}$$
Substitute values:
$$PV_{in} = 124000 \times 1.007875^{-60} = 124000 \times 0.6181 = 76,639$$
7. **Calculate the net present value (NPV):**
$$NPV = PV_{in} - PV_{out} = 76639 - 537417 = -460,778$$
8. **Round the NPV to the nearest dollar:**
$$NPV = -460,778$$
**Final answer:**
NPV (Option 1) = $-460778