1
2
3
Items
East Coast
Yacht
Ritter College
(2 year)
Mount Perry
College (1 year) Tuition
Books and other supplies
0
0
65000
2500
75000
3500
Room and board expenses
0
2000
2000
Health insurance plan
0
3000
3000
Expect salary (annual)
Bonus (assume this is after tax cash paid)
Growth rate
Average Tax rate
50000
90000
78000
0
15000
12000
3%
26%
4%
31%
3.50%
29%
Discount rate
6.50%
6.50%
6.50%
Year
0
1
2
3
4
5
6
7
8
Growing Annuity
Option 1 cash flow
PV
npv
0
$50,000.00
$34,741.78
$34,741.78
$51,500.00
$33,600.04
$68,341.82
$53,045.00
$32,495.81
$100,837.63
$54,636.35
$31,427.87
$132,265.50
$56,275.44
$30,395.03
$162,660.53
$57,963.70
$29,396.13
$192,056.66
$59,702.61
$28,430.06
$220,486.73
$61,493.69
$27,495.74
$247,982.47
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
$63,338.50
$65,238.66
$67,195.82
$69,211.69
$71,288.04
$73,426.69
$75,629.49
$77,898.37
$80,235.32
$82,642.38
$85,121.65
$87,675.30
$90,305.56
$93,014.73
$95,805.17
$98,679.33
$101,639.71
$104,688.90
$107,829.56
$111,064.45
$114,396.38
$117,828.28
$121,363.12
$125,004.02
$128,754.14
$132,616.76
$136,595.26
$140,693.12
$144,913.92
$149,261.33
$153,739.17
$158,351.35
$26,592.13
$25,718.21
$24,873.01
$24,055.58
$23,265.02
$22,500.45
$21,761.00
$21,045.85
$20,354.20
$19,685.28
$19,038.35
$18,412.67
$17,807.56
$17,222.34
$16,656.34
$16,108.95
$15,579.55
$15,067.55
$14,572.37
$14,093.46
$13,630.30
$13,182.36
$12,749.13
$12,330.15
$11,924.93
$11,533.03
$11,154.01
$10,787.45
$10,432.93
$10,090.06
$9,758.47
$9,437.77
$779,402.90
$274,574.59
$300,292.80
$325,165.80
$349,221.39
$372,486.41
$394,986.86
$416,747.86
$437,793.70
$458,147.90
$477,833.18
$496,871.52
$515,284.20
$533,091.76
$550,314.10
$566,970.44
$583,079.39
$598,658.94
$613,726.49
$628,298.86
$642,392.32
$656,022.62
$669,204.98
$681,954.11
$694,284.26
$706,209.19
$717,742.22
$728,896.23
$739,683.68
$750,116.61
$760,206.67
$769,965.14
$779,402.90
Question - 1: How does Ben's age affect his decision to get an MBA
Answer:
There exist three typical options for Ben, as shown on the table. Because the retirement age is fixe period, whenever starting his MBA is impacting on the net present value.
As shown on Column I and N, the earlier taking MBA, the higher NPV; the latter taking MBA, the lo
Comparing the three NPV column, it can be seen that after some yeras, with NPV decreasing for ta staying at current job at East Coast Yacht is becoming greater than taking MBA options, which in o later is not going to be always paid off.
As long as Ben takes MBA no later than year 26, which is 26 + 28 = 44 years old, MBA will benefit
Option 2 cash flow
PV
($72,500.00)
($72,500.00)
$15,000.00
$90,000.00
$93,600.00
$97,344.00
$101,237.76
$105,287.27
$109,498.76
npv
($72,500.00)
($68,075.12)
$13,224.89
$51,409.43
$50,202.63
$49,024.17
$47,873.37
$46,749.58
$45,652.17
($72,500.00)
($140,575.12)
($127,350.23)
($75,940.80)
($25,738.17)
$23,286.00
$71,159.37
$117,908.95
$163,561.12
re-ordered npv
$1,467,419.83
$1,441,328.81
$1,414,610.61
$1,387,250.14
$1,359,231.96
$1,330,540.28
$1,301,158.89
$113,878.71
$118,433.86
$123,171.21
$128,098.06
$133,221.99
$138,550.87
$144,092.90
$149,856.62
$155,850.88
$162,084.92
$168,568.31
$175,311.04
$182,323.49
$189,616.43
$197,201.08
$205,089.13
$213,292.69
$221,824.40
$230,697.37
$239,925.27
$249,522.28
$259,503.17
$269,883.30
$280,678.63
$291,905.78
$303,582.01
$315,725.29
$328,354.30
$341,488.47
$355,148.01
$369,353.93
$384,128.09
$44,580.52
$43,534.03
$42,512.11
$41,514.17
$40,539.66
$39,588.02
$38,658.73
$37,751.25
$36,865.07
$35,999.69
$35,154.63
$34,329.40
$33,523.55
$32,736.61
$31,968.14
$31,217.72
$30,484.91
$29,769.30
$29,070.49
$28,388.08
$27,721.70
$27,070.95
$26,435.48
$25,814.93
$25,208.95
$24,617.19
$24,039.32
$23,475.02
$22,923.96
$22,385.84
$21,860.35
$21,347.20
$1,174,648.07
$208,141.64
$251,675.68
$294,187.78
$335,701.95
$376,241.61
$415,829.64
$454,488.36
$492,239.61