lecture 1(ch4)-ncba&e
TRANSCRIPT
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 1/182
Financial Management-2
Winter Semester 2011NCBA&E
Instructor - Jamal Nasir Khan
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 2/182
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 3/182
Learning Objectives What is FV & Compounding?
Simple Interest
Compound Interest
What is PV & Discounting?
How to find the Return on Investment?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 4/182
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 5/182
What is FV & Compounding?
Which would you choose?
If Govt guarantees the following
Real Estate land which triples in 10 years?
Real Estate land which pays a compoundedrate of 15% pa at end of 10 years?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 6/182
What is FV?
Financial Managers must be able to answer
How to determine the value today of cash flows
expected in the future?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 7/182
What is FV?
Time Value of Money
Basic Concept
Dollar Today is worth more than a Dollar in future
Why?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 8/182
Basic Concept
Dollar Today is worth more than a Dollar in future
Why?
Time & Interest Rate
Time = opportunity Interest Rate = opportunity cost
What is FV?Time Value of Money
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 9/182
Time? TIME allows you the opportunity to:
a) Postpone Consumptionb) Earn INTEREST.
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 10/182
Interest?
What is Interest?:
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 11/182
Interest is:
PRICE OF MONEY … OTHERS ARE WILLING TO PAY
Interest?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 12/182
2 Types of Interest
Simple Interest
Compound Interest
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 13/182
2 Types of Interest
Simple Interest
Interest paid on only the original amount,
OR principal amount
Compound Interest
Interest paid on principal AS WELL AS any earned interest .
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 14/182
What is FV?
What is Future Value?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 15/182
What is FV?
What is Future Value?
Cash Value of an investment at some point in the
future.
The amount an investment is worth after 1 or more periods.
The amount of money an investment will grow to over some period of time at some interest rate.
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 16/182
What is FV?Example of FV?
Timeline…
T=o 1 2 3 4 5
(100) 20 20 20 20 120
FV FV FVFVPV
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 17/182
What is FV?
What is Simple Interest?
Interest Earned only on the original principal amount
invested.
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 18/182
Simple Interest: Future Value of $100 at 10 Percent
Year Beginning Amount Interest Earned End Amount(FV)
1 $100.00 $10.00 $110.00
2 100.00 10.00 120.00
3 100.00 10.00 130.00
4 100.00 10.00 140.00
5 100.00 10.00 150.00
Total interest 50.00
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 19/182
Simple Interest Formula
Formula FV = PV ( 1 + r.n)
FV: Simple Interest FV
P V : Deposit today (t=0)
r: Interest Rate per Period
n: Number of Time Periods
Assuming same interest rate over all periods
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 20/182
What is FV?
What is Compound Interest?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 21/182
Process of accumulating INTEREST in an investment
over time to earn more interest.
Also Interest on Interest: Interest earned on the re- investment of previous interest payments.
What is FV?What is Compound Interest?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 22/182
Compound Interest: Future Value of $100 at 10
Percent Compounded
Year Beginning Amount Interest Earned End Amount (FV)
1 $100.00 $10.00 $110.00
2 110.00 11.00 121.00
3 121.00 12.10 133.104 133.10 13.31 146.41
5 146.41 14.64 161.05
Total interest $61.05
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 23/182
Deriving the formula: Compounding: Future Value for a Lump Sum
Notice that 1. $110 = $100 (1 + .10)
2. $121 = $110 (1 + .10) = $100 1.10 1.10 =$100 1.102
3. $133.10 = $121 (1 + .10) = $100 1.10 1.101.10
= $100 ________
DERIVING THE FORMULA FOR COMPOUNDING
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 24/182
COMPOUNDING: Future Value for a Lump Sum Notice that
1. $110 = $100 (1 + .10)
2. $121 = $110 (1 + .10) = $100 1.10 1.10 =$100 1.102
3. $133.10 = $121 (1 + .10) = $100 1.10 1.10
1.10= $100 (1.10) 3
In general, the future value, FV n, of PV invested today at r% for‘n’ periods is
FV n = PV x (1 + r)n
The expression (1 + r)n is the future value interest factor.
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 25/182
What is FV?
The equation of FV Compounded at r
FV n = PV. (1 + r)n
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 26/182
What is FV?
Applying to a problem set :
Simple Interest Practice
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 27/182
SIMPLE INTEREST BASIC PROBLEM
Assume you are offered a return of 13% Simple Interest on adeposit, but you must keep the money in the investment for aperiod of 3 years.
What is the future value after 3 yrs if you invest Rs. 42,000?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 28/182
SIMPLE INTEREST BASIC PROBLEM Assume you are offered a return of 13% Simple Interest on a deposit, but you must keep the money in the investment for a period of 3 years. What
is the future value after 3 yrs if you invest Rs. 42,000?Step 1:Setting up the problem:
PV= 42,000N=3R = 13%
Step 2:Using formula: FV = PV ( 1+ r.n)= 42,000 (1+ .13*3)= 42,000 ( 1.39)= 58,380
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 29/182
COMPOUND INTEREST BASIC PROBLEM # 1
Suppose you locate a two year investment paying 14% per year.
If you invest $325,
a) how much will you have at the end of the 2 yrs?b) How much is compound interest?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 30/182
Compound INTEREST BASIC PROBLEMSuppose you locate a two year investment paying 14% per year. If you invest $325,
a) how much will you have at the end of the 2 yrs?b) How much is compound interest?
Step 1
PV = 325R= 14%N = 2 yrs
Step 2Use formula FV = PV(1+i)^n
= 325 (1+.14)^2=325 (1.14)^2
= 325 (1.29)=422.37Break down: 1st year interest is 325*(1.14)=370.5
2nd year interest is 370.5*(1.14)=422.37
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 31/182
COMPOUND INTEREST BASIC PROBLEM # 2
You’ve located an investment which pays 12%. The rate sounds goodto you, so you invest $400.
a) How much will you have in three years?
b) How much in seven years?
c) At the end of seven years, how much interest have you earned?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 32/182
a) How much will you have in three years?
Step 1
PV = 400
R= 12%
N = 3 yrsStep 2
Use formula FV = PV(1+i)^n
= 400 (1+.12)^3
= 400 (1.12)^3
= 400 (1.404) = 561.97
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 33/182
b) How much in seven years?
Step 1
PV = 400
R= 12%N = 7 yrs
Step 2
Use formula FV = PV(1+i)^n
= 400 (1+.12)^7
= 400 (1.12)^7= 400 (2.21) = 884.27
c) At the end of seven years, how much interest have you earned?
We are getting compound interest total of 884.27 – 400 = 484.27
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 34/182
COMPOUND INTEREST BASIC PROBLEM # 3
You have two options to choose from: You must invest Rs. 130,000minimum.
a) Govt. guarantees you triple your money in 10 years.b)Govt. guarantees you 15% compounded at end of 10 years.
Which do you choose, now that you know FV?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 35/182
a) FV = 130,000 * 3 = 390,000 in 10 years.
b) FV = 130,000 (1.15)^10
= 130000 (4.04)
= 525,922.50
Obviously you should choose option B, since 525,922 > 390,000
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 36/182
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 37/182
Time Value of Money
Learning Objectives
What is FV & Compounding?
Simple Interest
Compound Interest
What is PV & Discounting?
Valuing Cash Flows
How to find the return on investment?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 38/182
What is PV?Financial Managers must be able to answer
How to determine the value today (PV) of cash flowsexpected in the future?
Involves bringing FV C/F’s back to Present
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 39/182
What is PV?Present Value
PRESENT VALUE?
The current value of cash flows discounted at theappropriate discount rate
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 40/182
What is PV?Present Value vs FV
Basic Difference?
FV: Adds value for Time & Interest Rate opportunities
PV: Subtracts value for Time & Interest Rate
PV is reverse of FV
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 41/182
Properties?
PV: C/F’s are discounted at DISCOUNT FACTOR (i)
FV: C/F’s are compounded at INTEREST FACTOR (i)
C/F’s cannot be added together
PV allows you to understand & compare C/F’s at To
Relevant C/F for analysis is PV C/F PV: inversely proportional to interest i
FV: directly proportional to i
What is PV?Present Value
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 42/182
What is PV?Adding C/F’s together?
T=o 1 2 3 4 5
(100) 20 20 20 20 120
FV FV FVFVPV
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 43/182
What is PV?Adding C/F’s together?
T=o 1 2 3 4 5
(100) 20 20 20 20 120
FV FV FVFVPV
35 15
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 44/182
What is PV?Present Value
Names?
Discount Rate
Discount Factor
PV Factor
DCF (Discount Cash Flow)
PVIF (r,t) Present Value Interest Factor @ r & t
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 45/182
What is PV?Example
What is $10,000 received in 10 yrs worth today?i=6.5%
Just discount the FV at the i
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 46/182
What is $10,000 received in 10 yrs worth today?i=6.5%
5,327.26
What is PV?Example
Compound Interest: Future Value of $100 at 10
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 47/182
Compound Interest: Future Value of $100 at 10
Percent Compounded
Year Beginning Amount Interest Earned End Amount (FV)
1 $100.00 PV
2 110.00 11.00 121.00 3 121.00 12.10 133.10
4 133.10 13.31 146.41 FV
5 146.41 14.64 161.05 FV
Total interest $61.05
REVERSE
COMPOUNDING
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 48/182
COMPOUNDING: Future Value for a Lump Sum
In general, the present value, PV, of FV n discounted at r% for
‘n’ periods is
PV = FV n / (1 + r)n
The expression
1/(1 + r)n
is the Discount Factor (DF) or PVF
Present Value of $1 for Different Periods
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 49/182
Present Value of $1 for Different Periods
and Rates – DISCOUNT FACTORS
Present valueof $1 ($)
Time(years)
r = 0%
r = 5%
r = 10%
r = 15%
r = 20%
1 2 3 4 5 6 7 8 9 10
1.00
.90
.80
.70
.60
.50
.40
.30
.20
.10
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 50/182
What is PV?
The equation of PV Disounted at r or i then is:
PV = FV n / (1 + r)n
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 51/182
What is FV?Applying to problem sets:
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 52/182
PV SINGLE PERIOD BASIC PROBLEM #1
Suppose you need $400 to buy textbooks next year.
U can earn 7% on your money.
How much do you have to put up today?
BASIC PROBLEM #
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 53/182
BASIC PROBLEM #1
Step 1:
Setting up the problem:
FV= $400
N=1
R = 7%
Step 2:
Using formula: PV = FV/ ( 1+ i)^n
= 400/ (1+ .07)^1
= 400 /( 1.07)
= 373.83
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 54/182
PV BASIC PROBLEM # 2
Suppose you need to have $1000 in 2 yrs.
If you can earn 7%, how much do you have to invest to make sure you get your $1000.
PV Multiple Periods #2
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 55/182
PV Multiple Periods #2
Step 1
FV = 1000R= 7%
N = 2 yrs
Step 2
Use formula PV = FV/ ( 1+ i)^n
= 1000/ (1+.07)^2
=1000/ (1.1449)
=873.44
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 56/182
PV BASIC PROBLEM # 3
You would like to buy a new automobile. You have $50,000, but thecar costs $68,500. If you can earn 9%.
a) How much should you invest today to buy the car in two yrs?
b) Do you have enough?
Assume price stays the same?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 57/182
a) How much to invest? #3
Step 1
FV = 68500
R= 9%
N = 2
Step 2Use formula PV = FV/ ( 1+ i)^n
= 68500/ (1+.09)^2
= 400 (1.1881)
= 57,655.08
b) Do u have enough? NO 50000-57655.08 = (7655)
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 58/182
PV BASIC PROBLEM # 4
You need $1000 in three yrs. You can earn 15%. Calculate discount
factor to solve.
a) How much do u have to invest today?
b) What's the discount factor?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 59/182
a) How much to invest?#4
Step 1
FV = 1000
R= 15%
N = 3Step 2
Use formula PV = FV/ ( 1+ i)^n
= 1000/ (1+.15)^3
= 1000/ (1.5209)
= 1/1.5209 = .6575 * 1000 = 657.50
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 60/182
PV BASIC PROBLEM # 5
Your company proposes to buy an asset for $335. This investment is
very safe. You will sell off the asset in three yrs for $400. U know youcan invest the $335 elsewhere at 10 percent with little risk.
a) Which do u think is a better choice?
a) Option 1 & 2 (comparing FV’s for valuation) #5
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 61/182
Step 1
FV = 400
PV= 335N = 3 (i=10% elsewhere)
Step 2
Use formula Fv = PV* ( 1+ i)^n
= 335* (1+.1)^3
= 335* (1.331)= 445.89
Since the 1st option gives FV = 400 after 3 yrs
& 2nd option gives FV= 445.89 > 400, then elsewhere 10% is better.
a) Another way (looking at PV of 400 at 10%) #5
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 62/182
Step 1
FV = 400
PV= 335N = 3 (i=10% elsewhere)
Step 2
Use formula PV = FV/ ( 1+ i)^n
= 400/ (1+.1)^3
= 400/ (1.331)= 300.53
Since the 1st option gives PV = 300.53 after 3 yrs
& 2nd option gives PV= 335 > 300.53, then elsewhere 10% is better.
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 63/182
PV BASIC PROBLEM # 6 FINDING i
You are considering a one year investment. If you put up $1250, you
will get back $1350.
a) What rate is this investment paying?
a) R?#6
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 64/182
Step 1
FV = 1350
PV= 1250N = 1 (i=?)
Step 2
Use formula FV/PV = ( 1+ i)^n
= 1350/1250 -1
= 1.08 - 1= 8%
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 65/182
PV BASIC PROBLEM # 7 FINDING i
An investment offers to double our money in eight yrs. Cost is $100.
a) What rate is this investment paying?
a) R?#7 Step 1
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 66/182
Step 1FV = 200PV= 100
N = 8 (i=?)Step 2Use formula FV/PV = ( 1+ i)^n
(1+i)^8 = 200/100(1+i)^8 = 2(1+i)^8.(1/8) = 2^(1/8)
1+i = 2^0.125i = 1.09 – 1 = .09
9%
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 67/182
Rule of 72 for doubling your money returnsThe time it takes to double your money (n) is given by 72/r%
72/r = n or r = 72/n
In this case
72/r% = 8,
R% = 72/8 = 9%
For discount rates b/w 5 & 20%, r can be approximated for doubling.
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 68/182
PV BASIC PROBLEM # 8 FINDING i
An investment promises to double your money every 10 yrs.
a) What rate is this investment paying using rule of 72?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 69/182
PV BASIC PROBLEM # 8 FINDING i
An investment promises to double your money every 10 yrs.
a) What rate is this investment paying using rule of 72?
R = 72/n
= 72/10
= 7.2%
NOTE: check with calculator & other formula method
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 70/182
CALCULATING R METHODS
There are 3 ways to calculate r.
a) Use Financial Calculator OR Excel
b) Solve equation for (1+r) taking roots both sidesc) Use FV tables
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 71/182
PV BASIC PROBLEM # 9 FINDING i
You estimate u will need about $80,000 to send your child to college
in 8 yrs. You have $35,000 now. If you earn 20%pa…
a) Will you have enough for college?
b) At what rate will you just make it?
a) Will u make it?#9
Step 1
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 72/182
Step 1
FV = ?
PV= 35000N = 8 i=20%
Step 2
Use formula FV=PV* ( 1+ i)^n
= 35000*(1.20)^8
= 150493.59 YESb) Minimum Rate
FV = 35000 * (1+r)^8
R =(80000/35000)^(1/8) = 2.2857^0.125 = 1.1089 – 1 = 10.89%
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 73/182
PV BASIC PROBLEM # 10 FINDING i
You would like to retire in 30 years as a millionaire. If you have
$50,000 today to invest.
a) What rate of return do you need to make it?
a) Will u make it?#10
Step 1
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 74/182
Step 1
FV = 1000000
PV= 50000N = 30 i=?
Step 2
b) Minimum Rate
1000000 = 50000 * (1+r)^30
(1+r)^30 = 1000000/50000
(1+r) = 20^(1/30) = 20^.0333
r = 1.105 = 0.105 = 10.5%
10.5% = i
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 75/182
Changing the texture of the problem…
PV BASICPROBLEM # 11 - VALUATION
Your apartment house has burned down leaving you with a
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 76/182
Your apartment house has burned down, leaving you with a vacant lot worth $50,000 and a check for $300,000 from thefire insurance company. You consider rebuilding, but yourreal estate agent suggests putting up an office buildinginstead. The construction cost would be $300,000 & there would be the cost of the land, which otherwise may be soldfor $50,000. On the other hand your advisor foresees ashortage of office space and predicts that a year from nowthe new building would fetch $400,000 if you sold it. Thus
you would be investing $350,000 now in the expectation of realizing $400,000 a year hence. You should go ahead if thePV of the expected $400,000 payoff is greater than theinvestment of $350,000. US Govt securities are paying 7% with one year maturities.
PV BASIC PROBLEM # 11 - VALUATIONYour apartment house has burned down leaving you with a vacant lot worth $50 000
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 77/182
Your apartment house has burned down, leaving you with a vacant lot worth $50,000and a check for $300,000 from the fire insurance company. You consider rebuilding,but your real estate agent suggests putting up an office building instead. Theconstruction cost would be $300,000 & there would be the cost of the land, which
otherwise may be sold for $50,000. On the other hand your advisor foresees a shortageof office space and predicts that a year from now the new building would fetch$400,000 if you sold it. Thus you would be investing $350,000 now in the expectationof realizing $400,000 a year hence. You should go ahead if the PV of the expected$400,000 payoff is greater than the investment of $350,000. US Govt securities arepaying 7% with one year maturities.
a) What is the value tdy of $400,000 to be received one yearfrom now based on market returns?
b) Is the PV greater than $350,000?c) What is the rate of return for the office bldg project?d) What decision should be made & why?
a) Will u make it?#10 Step 1 PROJECT Govt Security
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 78/182
FV = 400000 FV = 400000PV= 350000 PV = ? (373,832)
N = 1 i=? (14.28%) I = 7% n=1Step 2b) Minimum Rate PV = FV/(1+i)^n
400000 = 350000 * (1+r)^1 = 400000/(1.07)^1(1+r)^1 = 400000/350000 = 373,832(1+r) = 1.1428^1 PV = 373832 > 350000r = 1.1428-1 = 0.1428 = 14.28% 373.832 will need to be
invested to reachFV of 400,000.
Thus project is better choice
i = 14.28% I = 7% < 14.28%
Problem Practise
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 79/182
Problem Practise
Rarely Prudent, Inc. has an unfunded pension liability of $425 million that must be paid in 23 years. If the relevantdiscount rate is 7.5 percent, what is the present value of thisliability?
Solution
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 80/182
Solution
Rarely Prudent, Inc. has an unfunded pension liability of
$425 million that must be paid in 23 years. If the relevantdiscount rate is 7.5 percent, what is the present value of thisliability?
Future value = FV = $425 million
t = 23
r = 7.5 percentPresent value = ?
Solution: Set this up as a present value problem.
PV = $425 million x PVIF(7.5,23)
PV = $80,536,778
PROBLEM #1
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 81/182
PROBLEM #1
Assume you deposit $1000 today in an account which pays 8%. Howmuch will you have in
4 yrs?
14yrs?
50yrs?
PROBLEM #1
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 82/182
PROBLEM #1
Assume you deposit $1000 today in an account which pays 8%. Howmuch will you have in
4 yrs? (1.08^4)*1000 = 1.36*1000 = 1360.48
14yrs? 2.93*1000 = 2937.19
50yrs? 46.90*1000 = 46901.61
PROBLEM # 2
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 83/182
PROBLEM # 2
Suppose you just turned 21. A rich uncle had setup a trust fund which would pay you Rs.100,00,000
at age 40. Relevant discount rate is 12%.a) how much is the fund worth today?
b) If the fund was paid to you at age 50, how much would it be worth?
Compound INTEREST BASIC PROBLEM
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 84/182
Step 1
Fv = 100kR= 12%
N = 40-21 = 19 yrs
Step 2Use formula PV = FV/(1+i)^n
= 1/8.61 = .1161*100000
=11610.67
Compound INTEREST BASIC PROBLEMFor age 50
S
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 85/182
Step 1
Fv = 100kR= 12%
N = 50-21 = 29 yrs
Step 2Use formula PV = FV/(1+i)^n
= 1/26.74 = .0373*100000
=3738.32
PROBLEM # 3
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 86/182
PROBLEM # 3
You’ve been offered an investment which willdouble your money in 12 yrs.
a) What rate of return are u being offered?b) Check using rule of 72?
c) If the investment had doubled in half the time, what would the rate be?
PROBLEM # 3
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 87/182
PROBLEM # 3 You’ve been offered an investment which will double your money in 12 yrs.
a) What rate of return are u being offered?
(1+i)^12=2, 2^1/12, = 1.059-1, = 5.9%
b) Check using rule of 72?
72/12 = 6%
c) If the investment had doubled in half the time, what would the rate be?n=6, 2^1/6, = 1.1224-1 = 12.24%
72/6 = 12%
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 88/182
PROBLEM # 4
You have three options to choose from: You must invest Rs. 300,000 minimum. Market interest rate is 12%.
a) DSC offers to give you an interest factor of 4.0 over10 yrs. Whats the rate?
b) Govt. savings scheme guarantees you 15.5%compounded over 9 yrs.
c) A third option provides 10% first 5 yrs & then 20%next 5 yrs (compounded)
Which do you choose?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 89/182
PROBLEM # 4
You have three options to choose from: You must invest Rs. 300,000 minimum. Market interest rate is 12% on deposits.
a) DSC offers to give you an interest factor of 4.0 over 10 yrs. Whats the rate?i=4^(1/10)-1 = 1.1486-1 = .1486 = 14.86% (FV=1,200,000)
b) Govt. savings scheme guarantees you 15.5% compounded over 9 yrs.1.155^9 = 3.6579*300000 = 1097385.23*1.12= (1,229,071.46)
c) A third option provides 10% first 5 yrs & then 20% next 5 yrs (compounded)
1.10^5 = 1.6105*300k = 483153 (1.20)^5 = 2.488*483153 = 1,202,239.27 Which do you choose? B
PROBLEM #5
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 90/182
GMAC offered some securities for sale to the public. Under the terms, GMAC
promised to pay the owner of one of these securities $10,000 on Dec 1, 2012. Investorspaid GMAC $500 for this security on dec 2, 1982.
a) What rate is GMAC paying?b) Suppose on dec 1,2000, this security’s price was$4490.22. If an investor had purchased it for $500 at the
offering, what rate does she get?c) If the investor had purchased the security at marketon dec 1, 2000, what annual rate of return would shehave earned?
PROBLEM #5
GMAC offered some securities for sale to the public. Under the terms, GMACpromised to pay the owner of one of these securities $10,000 on Dec 1, 2012.I id GMAC f hi i d 8
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 91/182
p p yInvestors paid GMAC $500 for this security on dec 2, 1982.
a) What rate is GMAC paying?n=30 1+i^30 = 10k/500 = 20^1/30 = 20^.0333 = 1.1050 – 1 = 10.5%
b) Suppose on dec 1,2000, this security’s price was $4490.22. If an investor hadpurchased it for $500 at the offering, what rate does she get?n=18 1+i^18 = 4490.22/500 =8.98^1/18 = 8.98^.0555 = 1.1295 – 1 = 12.95%
c) If the investor had purchased the security at market on dec 1, 2000, whatannual rate of return would she have earned?n=12 1+i^12 = 10000/4490.22 =2.227^1/12 = 2.227^.0.0833 = 1.0689 – 1 = 6.89%
PROBLEM # 6
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 92/182
You are interested in a Ferrari costing $120,000. You have $30,000 tdy. If amutual fund pays 10.5% & you want to buy the car in 10 yrs on the day youturn 30,
a) how much must you invest today?b) Do you have enough?
PROBLEM # 6
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 93/182
You are interested in a Ferrari costing $120,000. You have$30,000 tdy. If a mutual fund pays 10.5% & you want to buy thecar in 10 yrs on the day you turn 30,
a) how much must you invest today?PV = 120k / (1.105)^10 = 120K. (1/2.714) = 120K. 0.36844 =
44213.86b) Do you have enough?
no
PROBLEM # 7
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 94/182
You are scheduled to receive $24,000 in two yrs. When you
receive it, you will invest it for 6 more yrs at 6% per year.
a) How much will you have in eight yrs?
b) What is the worth tdy of this amount if the discount rate is17%?
PROBLEM # 7
h d l d h
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 95/182
You are scheduled to receive $24,000 in two yrs. When you
receive it, you will invest it for 6 more yrs at 6% per year.
a) How much will you have in eight yrs?
24000 (1.06)^6 = 24000. 1.418 = 34044 IN 8 YRS
b) What is the worth tdy of this amount if the discount rate is17%? 34044/ (1.17)^8 = 1/3.51*34044 = .2847*34044 = 9695.13
PROBLEM # 8
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 96/182
You have $10,000 to deposit. Alfalah offers 12% per yearcompounded monthly (1% per month), while MCB offers 12%but will only compound annually. How much will yourinvestment be worth at each bank.
a) Alfalah?b) MCB?
PROBLEM # 8
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 97/182
You have $10,000 to deposit. Alfalah offers 12% per yearcompounded monthly (1% per month), while MCB offers 12%but will only compound annually. How much will yourinvestment be worth at each bank.
a) Alfalah?=10000* (1.01)^12 = 10k. 1.12682 = 11268.25
a) MCB?
= 10000*(1.12)^1 = 11200
PV BASIC PROBLEM # 9
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 98/182
You need $60,000 in eight yrs. If you can earn .75% per
month,
a) how much will u have to deposit tdy?
PV BASIC PROBLEM # 9
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 99/182
You need $60,000 in eight yrs. If you can earn .75% per
month,
a) how much will u have to deposit tdy?
n=96, PV = 60k / (1.0075)^96, 60k/ 2.0489 = 29283.70
PROBLEM # 10
id i i h i i i l
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 100/182
You are considering a seven year investment. The initial
amount is 80 lacs for 1 kanal plot. The plot is likely to sell for1 crore in 2 yrs, 1.2 crore in 3 yrs, 1.5 crore in 4 yrs and 3 crore in7 yrs. What re the respective rates of returns? Market interestrate on 7 year DSC is 18%. What would you choose?
a) What rate is this investment paying for respective years?
PROBLEM # 10You are considering a seven year investment The initial
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 101/182
You are considering a seven year investment. The initialamount is 80 lacs for 1 kanal plot. The plot is likely to sell for1 crore in 2 yrs, 1.2 crore in 3 yrs, 1.5 crore in 4 yrs and 3 crore in7 yrs. What re the respective rates of returns? Market interestrate on 7 year DSC is 21%. What would you choose?
a) Rate for 2yrs?
1+i^2 = 100/80 = 1.25^1/2 = 1.1180-1 = 11.80% b) Rate for 3yrs?1+i^3 = 120/80 = 1.5^1/3 = 1.1447-1 = 14.47%
c) Rate for 4yrs?1+i^4 = 150/80 = 1.875^1/4 = 1.1701-1 = 17.01%
d) Rate for 7yrs?1+i^7 = 300/80 = 3.75^1/7 = 1.2078-1 = 20.78%DSC
PROBLEM # 11 - VALUATION Your apartment house has burned down, leaving you with a vacant lot worth $50,000 and a check for $300,000 from the fireinsurance company. You consider rebuilding, but your real estate
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 102/182
insurance company. You consider rebuilding, but your real estateagent suggests putting up an office building instead. The
construction cost would be $300,000 & there would be the cost of the land, which otherwise may be sold for $50,000. On the otherhand your advisor foresees a shortage of office space and predictsthat a year from now the new building would fetch $400,000 if
you sold it. Thus you would be investing $350,000 now in theexpectation of realizing $400,000 a year hence. You should goahead if the PV of the expected $400,000 payoff is greater than
the investment of $350,000. US Govt securities are paying 7% withone year maturities.
a) What is the value tdy of $400,000 to be received one year from nowbased on market returns?b) Is the PV greater than $350,000?c) What is the rate of return for the office bldg project?d) What decision should be made & why?
PROBLEM # 11 - VALUATION Your apartment house has burned down, leaving you with a vacant lot worth $50,000 and acheck for $300,000 from the fire insurance company. You consider rebuilding, but your realestate agent suggests putting up an office building instead. The construction cost would be
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 103/182
estate agent suggests putting up an office building instead. The construction cost would be$300,000 & there would be the cost of the land, which otherwise may be sold for $50,000. Onthe other hand your advisor foresees a shortage of office space and predicts that a year fromnow the new building would fetch $400,000 if you sold it. Thus you would be investing$350,000 now in the expectation of realizing $400,000 a year hence. You should go ahead if thePV of the expected $400,000 payoff is greater than the investment of $350,000. US Govtsecurities are paying 7% with one year maturities.
a) What is the value tdy of $400,000 to bereceived one year from now based onmarket returns? 373,832b) Is the PV greater than $350,000? yesc) What is the rate of return for the office bldgproject? 14.28%d) What decision should be made & why?
Project pays higher
a) Will u make it?#11 Step 1 PROJECT Govt Security
FV = 400000 FV = 400000
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 104/182
FV 400000 FV 400000
PV= 350000 PV = ? (373,832)
N = 1 i=? (14.28%) I = 7% n=1
Step 2b) Minimum Rate PV = FV/(1+i)^n
400000 = 350000 * (1+r)^1 = 400000/(1.07)^1(1+r)^1 = 400000/350000 = 373,832(1+r) = 1.1428^1 PV = 373832 > 350000r = 1.1428-1 = 0.1428 = 14.28% 373.832 will need to be
invested to reachFV of 400,000.
Thus project is better choice
i = 14.28% I = 7% < 14.28%
PROBLEM # 12
The office building project will have some changesin the cash flows according to new negotiations
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 105/182
in the cash flows according to new negotiations
with the contractor.1. $123,000 downpayment now2. $ 76,000 retainer fee now
3. $133,000 final payment when building is ready for occupancy
a) What are the new cash flows?b) What is the rate on the project now?
c) Which option is better now?
PROBLEM # 12The office building project will have some changes in the cash flows according to thecontractor
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 106/182
contractor.1. $123,000 downpayment now2. $ 76,000 retainer fee now 3. $133,000 payment when building is ready for occupancy
a) What are the new cash flows?123k+76k = 199k cost (t0) PV,400k-133k = 267k (t1) FV
a) What is the rate on the project now?1+i^1 = 267/199 = 1.34-1 = 34%
a) Which option is better now? Project still better
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 107/182
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 108/182
PV & FV for Multiple cash Flows
Annuities
Perpetuities
Calculating Loan Payments & interest rate on loans
Amortization
What is DCF?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 109/182
What could be Multiple Cash Flows?
What is DCF?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 110/182
Multiple Cash Flows?
Car Payments
Home Mortgage Payments
Credit Card payments
Investments/Projects C/F’s
What is DCF?FV & Multiple Cash Flows
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 111/182
Suppose u deposit $100 tdy in an account paying8%? Then you deposit another $100 at t=1.
How much will u have in 2 yrs?
Time line structure
Calculating one period at a time by adding at each T
Calculating by compounding for n=2 & 1
What is DCF?Example 1
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 112/182
U can deposit Rs 4000 at end of each year for nextthree years at an interest of 8%. You already have Rs7000 in your account.
How much will u have in 3 yrs?
How much will u have in 4 yrs?
What is DCF?Example 1
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 113/182
U can deposit Rs 4000 at end of each year for nextthree years at an interest of 8%. You already have Rs7000 in your account.
How much will u have in 3 yrs?
7000*1.08 + 4000 = 11560
11560*1.08+4000 = 16484.80
16484.8*1.08+4000=21803.58
How much will u have in 4 yrs? 21803.58*1.08=23547.87
What is DCF?2 ways of calculating FV’s
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 114/182
Compound accumulated balance 1 yr at a time
OR
Find FV of each cash flow to the end & add up
What is DCF?Example 2
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 115/182
Lets say you can deposit Rs2000 at end of each yearfor next five yrs. Rate is 10% & beginning balance is0. What's the FV?
Calculate using compounding each period + CF (Begamt+add)
What is DCF?Example 2
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 116/182
Lets say you can deposit Rs2000 at end of each yearfor next five yrs. Rate is 10% & beginning balance is0. Whats the FV?
Calculate using compounding each period + CF (Begamt+add)
(0*1.1=0)
(0 + 2000)=2000
(2000*1.1)+2000 = 4200
(4200*1.1)+2000 = 6620 …… (=9282)…. =12210.20
What is DCF?Example 2
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 117/182
Lets say you can deposit Rs2000 at end of each yearfor next five yrs. Rate is 10% & beginning balance is0. Whats the FV?
Calculate using Fv for each C/F
(2000*1.1)^4
(2000*1.1)^3
(2000*1.1)^2
(2000*1.1)^1 (2000) add up = 12210.20
What is DCF?Example 3
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 118/182
Changing C/F’s FV.
If u deposit $100 in one year, $200 in 2 yrs, $300 in 3yrs. Interest rate is 7%.
How much will u have in 3 yrs?
What is DCF?Example 3
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 119/182
Changing C/F’s Fv.
If u deposit $100 in one year, $200 in 2 yrs, $300 in 3yrs. Interest rate is 7%.
How much will u have in 3 yrs?
100(1.07)^2 = 114.49
200(1.07) = 214.00
300 = 300
FV =628.49
What is DCF?Example
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 120/182
Changing C/F’s Fv.
If u deposit $100 in one year, $200 in 2 yrs, $300 in 3yrs. Interest rate is 7%.
How much will u have in 5 yrs?
628.49(1.07)^2 = 719.56
Try compounding C/F method for 5 yrs
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 121/182
PV & FV for Multiple cash Flows
Annuities
Perpetuities
Calculating Loan Payments & interest rate on loans
Amortization
What is DCF?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 122/182
What is an Annuity?
A level stream of C/F’s for a fixed period of time
What is DCF?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 123/182
Annuity Examples?
Making equal payments
All consumer loans
Car Loans
Home Mortgage Loans
What is DCF?PV of Annuity
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 124/182
Suppose an asset promised to pay $500 at end ofeach of next 3 yrs. If we want to earn 10% on themoney, how much should we offer for the annuity?
What is DCF?PV of Annuity
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 125/182
Suppose an asset promised to pay $500 at end ofeach of next 3 yrs. If we want to earn 10% on themoney, how much should we offer for the annuity?
PV = 500/1.1 + 500/1.1^2+500/1.1^3 = 1243.43
What is DCF?PV of Annuity
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 126/182
When there are large no. of c/f’s, shortcut helps
Annuity PV = C x ( 1-PV factor/ r)
OR
= C x (1-(1/(1+r)^n)/r)
What is DCF?PV of Annuity
Using Formula
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 127/182
Suppose an asset promised to pay $500 at end ofeach of next 3 yrs. If we want to earn 10% on themoney, how much should we offer for the annuity?
PV Factor = 1/1.1^3 = 0.75131
APV Factor = (1-PV factor)/r
= (1-0.75131)/0.1 = 2.48685
PV = 500 x 2.48685 = 1243.43
What is DCF?Example 1
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 128/182
U can afford to pay $632 per month towards a newcar. The interest is 1% per month for 48 months.
How much can u borrow?
What is DCF?Example 1
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 129/182
U can afford to pay $632 per month towards a newcar. The interest is 1% per month for 48 months.
How much can u borrow?
Annuity PV factor = (1-PV factor)/r
= 1 – (1/1.01^48) / .01
= (1 – 0.6203) / .01
= 37.9740
PV = 632 x 37.9740 = $24,000 (is what u can afford to borrow & repay)
What is DCF?Example 2
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 130/182
U can afford to pay Rs 35,000 per month towards anew home. The interest is 13% per year for 30 years.
What price home can you buy?
What is DCF?Example 2
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 131/182
U can afford to pay Rs 35,000 per month towards anew home. The interest is 13% per year for 30 years.
What price home can you buy?
N=360 i = 13/12 = 1.083% per month
Annuity PV factor = (1-PV factor)/r
= 1 – (1/1.01083^360) / .01083
= (1 – .0206954) / .01083
= 0.9793 / .01083 = 90.42
PV = 35000 x 90.42 = Rs 31,64,700 (price of house)
What is DCF?Example 3
Annuity
FINDING THE PAYMENT AMOUNT C
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 132/182
Use the same formula & find the C, given the PV isalready known
PV = C x (1- PVF) / r
FINDING THE PAYMENT AMOUNT C
What is DCF?Example 3
Annuity
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 133/182
You need to borrow $100,000. You can make 5 equalpayments annually. Interest rate is 18%.
What will the payments be?
PV = C x (1- PVF) / r
Find the relevant annuity factor & solve for C
What is DCF?Example 3
Annuity
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 134/182
You need to borrow $100,000. You can make 5 equalpayments annually. Interest rate is 18%.
APV = 100,000 = C x (1- 1/1.18^5) / .18
= C x (1 - .4371)/.18
= C x 3.1272
C = 100,000 / 3.1272 = 31,978
What is DCF?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 135/182
FV of Annuities Found the same way as the PV for annuities with the
relevant formula.
FV Annuity = C x (FV annuity Factor – 1)/r
Or
FV annuity = C x (( 1+r)^n – 1))/r
What is DCF?
Example 4
Annuity FV’s
You plan to contribute $2000 every year for 30 yrs.
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 136/182
Account pays 8%. How much will you have?
FV Factor = FV Factor -1 /r
= (1.08^30 – 1)/.08
= (10.0627 -1)/ .08
= 113.2832
FV annuity = 2000 x 113.2832 = 226,566.4
What is DCF?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 137/182
Annuities Due
Annuity Due
An annuity for which the C/F’s occur at the beginning
of the period.Example: apartment lease – prepay rent
Ordinary Annuity
An annuity for which the C/F’s occur at the END of the period.
What is DCF?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 138/182
Annuities Due
Annuity Due Calculation
Since the C/F’s are one period earlier, we just adjust
by (1+r) – multiply by (1+r) the ordinary annuitySteps:
1) Calculate ordinary annuity – PV or FV
2) Multiply by (1+r)
What is DCF?
A i i D
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 139/182
Annuities DueExample
Annuity Due Calculation
Since the C/F’s are one period earlier, we just adjust
by (1+r)Steps:
1) Calculate ordinary annuity – PV or FV
2) Multiply by (1+r)
What is DCF?Example 4
An annuity has 5 payments of $400 each. Interest is10% P t b i i f i d
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 140/182
10%. Payments are beginning of period.
Calculate ordinary annuity for n=4 (time line)
PV factor = (1/(1.1^4))
= .6830
PV annuity = 1-.6830/ .1
= 0.3169/.1 = 3.169
PV = 400x3.169 = 1267.94
Add the last 400 to t=0 to PV = 1667.94
What is DCF?Example 4 – shorter way
An annuity has 5 payments of $400 each. Interest is10%
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 141/182
10%.
Calculate ordinary annuity for n=5 (time line)
PV factor = (1/(1.1^5))
= .6209
PV annuity = 1-.6209/ .1= 0.379/.1 = 3.7907
PV = 400x3.7907 = 1516.314
Multiply by (1+r) = 1516.314 x 1.1 = 1667.94
NOTE: since we discount by 5 periods (1 too many), we adjust by multiplying
by (1+r)
What is DCF?Perpetuities?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 142/182
It’s a Special Case
What is DCF?Perpetuities?
It’s a Special Case
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 143/182
Perpetuity
An annuity in which the cash flows continue forever.
Other names:
CONSOLS (European & Canadian)
What is DCF?Perpetuities?
Calculation
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 144/182
It’s the easiest case
Perpetuity PV = C / r OR C x (1/r)
Other names:
CONSOLS (European & Canadian)
What is DCF?Perpetuities
Example 1
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 145/182
An investment offers a C/F of $500 every year forever.Interest rate is 8%.
What’s the value of this investment?
What is DCF?Perpetuities
Example 1
$
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 146/182
An investment offers a C/F of $500 every year forever.Interest rate is 8%.
What’s the value of this investment?
Perpetuity PV = C / r
= 500/.08
= 6250
What is DCF?Perpetuities
Example 2
S JNJ ll f d k $100
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 147/182
Suppose JNJ wants to sell preferred stock at $100 pershare. A similar stock OGDC already has a price of $40 pershare & offers a dividend of $1 every quarter.
What dividend must JNJ offer to give the same return?
What is DCF?Perpetuities
Example 2
Suppose JNJ wants to sell preferred stock at $100 per
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 148/182
Suppose JNJ wants to sell preferred stock at $100 pershare. A similar stock OGDC already has a price of $40 pershare & offers a dividend of $1 every quarter.
What dividend must JNJ offer to give the same return?
Step 1: Calculate the r for $40 stock
PV = C / r 40 = 1 / r r = 1/40 = .025
Step 2: Find C giving the same r
100 = C / .025 C = 100 * .025 C = $2.5
NOTE: the r is quarterly rate, not yearly so adjust in Q’s
What is DCF?Different Types of Rates
Stated Interest Rate
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 149/182
Stated Interest Rate
EAR (Effective Annual Rate)
APR (annual percentage rate)
What is DCF?Different Types of Rates
Stated Interest Rate
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 150/182
Stated Interest RateInterest rate expressed in terms of interest payment per period.
Also the quoted interest rate
EAR (Effective Annual Rate)
Interest rate based on per year compounding
APR (annual percentage rate) – legally allowed!
Interest rate charged per period x no. of periods per year
What is DCF?Examples
Stated Interest Rate – (ONE U NEED TO CONVERT)
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 151/182
Stated Interest Rate (ONE U NEED TO CONVERT) 10% per year (paid semi-annually 5%)- 10 vs 10.25%
Calculate to see the equivalent rate
EAR (Effective Annual Rate) – THE USEFUL ONE
The 10.25% is the actual effective rate
Interest rate based on per year compounding
APR (annual percentage rate) – THE TRICKY ONE
Interest rate charged per period x no. of periods per year
What is DCF?Examples
APR (annual percentage rate)
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 152/182
APR (annual percentage rate)
Interest rate charged per period x no. of periods per year
REALITY: ITS JUST A STATED OR QUOTED RATE
NOTE: It is not necessarily the EAR!!
So, if a bank says it charges 12% APR on car loans,
With monthly payments, it actually means…..
1% per month x 12 mths (according to law).
But IN FACT… it’s EAR is 12.6825%!
What is DCF?
Different Types of Rates
Example
Bank A: 15% compounded daily
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 153/182
Bank A: 15%, compounded daily
Bank B: 15.5%, compounded quarterly
Bank C: 16%, compounded annually
Which is best if u want to open a savings account?
What is DCF?
Different Types of Rates
Example
Bank A: 15% compounded daily
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 154/182
Bank A: 15%, compounded daily
EAR = 16.18% n=365
Bank B: 15.5%, compounded quarterly
EAR = 16.42% n=4
Bank C: 16%, compounded annually
EAR = 16% n=1
Which is best if u want to open a savings account?
Bank B
What is DCF?Calculating EAR
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 155/182
EAR Formula
EAR = (1+ Quoted rate / m )^m -1
where m = no. of times interest is compounded per year
What is DCF?3 Steps to EAR
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 156/182
Step 1: Divide the quoted rate in decimal by the #of times it is compounded (m)
Step 2: Add 1 to the result & raise by m
Step 3: Subtract 1 to get the rate
What is DCF?Calculating EAR
Example
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 157/182
You are offered 12% compounded monthly.
What’s the EAR?
What is DCF?Calculating EAR
Example
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 158/182
You are offered 12% compounded monthly.
What’s the EAR?
M = 12 so…
EAR = (1+ .12/12 )^12 – 1 = 1.01^12 – 1 = 1.126825 – 1
= 12.6825%
What is DCF?Calculating EAR
Example 2
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 159/182
A Bank is offering 12% compounded quarterly. If you put$100 in an account,
how much will you have at the end of the year?
Whats the EAR?.
What is DCF?Calculating EAR
Example 2
A Bank is offering 12% compounded quarterly. If you put
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 160/182
$100 in an account,
how much will you have at the end of the year?
Whats the EAR?.
FV = 100*1.03^4
= 112.55
EAR is (1+ .12/4 )^4 -1 = .1255= 12.55%
Let’s solve for 2 yrs ….
What is DCF?Calculating EAR
Example 2
A Bank is offering 12% compounded quarterly. If you put$100 i
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 161/182
$100 in an account,
how much will you have at the end of the 2 years?
Whats the EAR?. 2 yrs
FV = 100*1.03^8
= 126.67
EAR is (1+ .12/4 )^4 -1 = .1255= 12.55% same
For 2 yrs it would be 8 quarters.
What is DCF?Calculating APR
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 162/182
A credit card quotes an interest rate of 18% APR. Monthlypayments are required.
What is the actual interest rate you pay on this credit card?
EAR = (1+ APR / m )^m -1
where m = no. of times interest is compounded per year
What is DCF?Converting APR
A credit card quotes an interest rate of 18% APR. Monthly
payments are required.
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 163/182
What is the actual interest rate you pay on this credit card?
EAR = (1+ APR / m )^m -1
= (1+ .18/12)^12 – 1 = 1.015^12 – 1 = 1.1956 – 1 = 19.56%
NOW U KNOW HOW THEY CONFUSE CONSUMERS!!
LOANS
Types of Loans
3 Basic Types
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 164/182
Pure Discount Loans
Interest Only Loans
Amortized Loans
LOANS
Types of Loans
Pure Discount Loan
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 165/182
Simplest Form
Borrower receives money today & repays a single lump sum
Example:
A one year, 10% discount loan means borrower pays $1.1dollar for every dollar borrowed
NOTE: Simple compounded FV – T-bills are PDL’s (short term)
LOANS
Types of Loans
Interest Only Loans
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 166/182
Borrower pays interest each period & repays the entire principal atsome point in the future.
Example:
A 3 year, 10% interest only loan of $1000, means borrowerpays $100 for 1st & 2nd year & $1100 the 3rd year.
NOTE: Bonds are interest only
LOANS
Types of Loans
Amortized Loans
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 167/182
Borrower pays part of principal & interest in payments over time.
Process of paying a loan by making regular principal reductions iscalled amortizing.
Example:
A $5000, 5 year, 9% loan is taken out. The borrower paysinterest each year & reduces the loan by $1000 each year.The loan balance declines by $1000 each year, it is paid up
in 5 yrs.
LOANS
Types of Loans
Amortized Loans
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 168/182
The Principal drops every year & therefore,
The interest payments per year also DROP resulting
in lower yearly payments.
Example:
1st year interest = 5000*.09 = 450
2nd year interest = 4000*.09 = 360
3rd year interest = 3000*.09 = 270
LOANS
Types of Loans
Amortized Loans Calculate the following
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 169/182
Calculate the following
Beg Bal Total Pymt Interest Paid Principal Paid Ending Bal
1st
year2nd year
3rd year
4th year
5th
year
LOANS
Types of Loans
Amortized Loans – different pymt amts Calculate the following
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 170/182
Calculate the following
Beg Bal Total Pymt Interest Paid Principal Paid Ending Bal
1st
year 5000 1450 450 1000 40002nd year 4000 1360 360 1000 3000
3rd year 3000 1270 270 1000 2000
4th year 2000 1180 180 1000 1000
5th
year 1000 1090 90 1000 0
LOANS
Types of LoansAmortized Loans
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 171/182
The Principal drops every year & therefore,
The interest payments per year also DROP resultingin lower yearly payments.
Example:
1st year interest = 5000*.09 = 450
2nd year interest = 4000*.09 = 360
3rd year interest = 3000*.09 = 270
LOANS
Amortized Loans
CONSTANT PAYMENTS
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 172/182
First determine the CASH Payment on the loan.
Step 1: It is an annuity, so use formula to get C
5000 = C x (1-(1/1.09^5)/.09 = C= 1285.46 or use PMT
Step 2:
Calculate interest on the balance (e.g 5000*.09=450) based on C
Step 3:
Find principal amt. based on interest paid (eg 1285.46-450=835.46)
Complete amortization
Loan Amt $ 5,000
Interest Rate 9% Loan Term 5
Loan Payment $1,285.46 Payment is calculated using PMT fn
Year Begin Total Interest Principal Ending
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 173/182
Year Begin Total Interest Principal Ending Balance Payment Paid Paid Balance
1 $5,000.00 $1,285.46 $450.00 $835.46 $4,164.54 2 $4,164.54 $1,285.46 $374.81 $910.65 $3,253.89 3 $3,253.89 $1,285.46 $292.85 $992.61 $2,261.28 4 $2,261.28 $1,285.46 $203.52 $1,081.94 $1,179.33 5 $1,179.33 $1,285.46 $106.14 $1,179.32 $0.01
TOTALS $6,427.3 $1,427.3 $5,000.0
Minus =
What are major types of Financial Assets?Intro
Capital Market Securities
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 174/182
?
What are major types of Financial Assets?Intro
Capital Market Securities
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 175/182
Fixed Income (Bonds)
Treasuries
Agencies
Municipals
Corporates
Equities
Preferred Stock
Common Stock
What is DCF?PV & Multiple Cash Flows
S d $1000 i 1 & $2000 i 2
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 176/182
Suppose u need $1000 in 1 year & $2000 more in 2yrs. If you can earn 9%.
How much do u need to invest tdy?
Time line structure
Discounting one period at a time & adding at each T backwards
Calculating by discounting for n=1 & 2
What is DCF?PV Example 4
How much do u have to put up?
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 177/182
2000/(1.09)^2 = 1683.36
1000/(1.09) = 917.43
PV =2600.79
What is DCF?Example 5
An investment pays 1000 at end of every year for nextfive years. Discount rate is 6%.
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 178/182
How much needs to be invested today?
What is DCF?Example 5
An investment pays 1000 at end of every year for next
five years. Discount rate is 6%.
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 179/182
How much needs to be invested today?
1000/1.06^5 = 747.26
1000/1.06^4 = 792.09
1000/1.06^3 = 839.62
1000/1.06^2 = 890.00
1000/1.06^1 = 943.40
PV = 4212.37
What is DCF?NOTE ON CASH FLOW TIMINGS
Timing is critically important
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 180/182
Assumption is always:
C/F occurs at end of period
Unless specified otherwise.
What is DCF?PV Uneven C/F’s – Example 6
An investment pays 200 in one year, 400 next year,600 the next year & 800 the next year. You can earn12% on very similar investments
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 181/182
12% on very similar investments.
What should you pay?
What is DCF?PV Uneven C/F’s – Example 6
An investment pays 200 in one year, 400 next year,600 the next year & 800 thye next year. You can earn
12% on very similar investments.
7/31/2019 Lecture 1(Ch4)-NCBA&E
http://slidepdf.com/reader/full/lecture-1ch4-ncbae 182/182
What should you pay?
800/1.12^4 = 508.41
600/1.12^3 = 427.07
400/1.12^2 = 318.88
200/1.12^1 = 178.57
PV = 1432.93