Chapter 5 Time Value of Money Reading
Chapter 5 Time Value of Money Reading
Chapter 5 Time Value of Money Reading
payments, those are inflows (positive amount) and if you make payments, those are outflows
(negative amount).
Present Value
Present Value is an amount today that is equivalent to a future payment, or series of payments,
that has been discounted by an appropriate interest rate. The future amount can be a single sum
that will be received at the end of the last period, as a series of equally-spaced payments (an
annuity), or both. Since money has time value, the present value of a promised future amount is
worth less the longer you have to wait to receive it.
Future Value
Future Value is the amount of money that an investment with a fixed, compounded interest rate
will grow to by some future date. The investment can be a single sum deposited at the beginning
of the first period, a series of equally-spaced payments (an annuity), or both. Since money has
time value, we naturally expect the future value to be greater than the present value. The
difference between the two depends on the number of compounding periods involved and the
going interest rate.
One year from today, the bank account will have a balance of $1,000 plus interest earned over
that one year. Since the interest rate is 5%, you will earn $50 (5% of $1,000 = $1,0000.05).
Thus, the balance of the account after one year will be $1,050 ($1,000 + $50). This can be
depicted as follows: FV1 = $1,000 (1 + 0.05)1. If we decide to keep the money in the account
for another year and earn another 5% interest for the second year, the balance will grow to
$1,102.50 (= $1,050 + $52.50; $52.50 = 5% of $1,050 = $1,0500.05). This can be depicted as
follows: FV2 = $1,000 (1 + 0.05)2.
The general calculation of the future value can be formularized as follows: FVn = PV (1 + i)n,
where FV represents the future value; PV represents the present value; i represents the interest
rate, and n represents the number of periods between the future value and the present value.
As can be seen from the example above, the interest is compounded, meaning that you earn
interest on interest; for the second year, you earn 5% interest not only on $1,000 (original
deposit), but also on $50 (interest income from the previous period Year1).
In this course, we use Time Value of Money Tables to calculate the future value (and other
values). The tables are designed to save the user from working through the mathematics, using
the formula. For this type of problem, the table provides a factor that we multiply by the known
present value to solve for the future value. Because we are solving for a future value, the factor
is called a future value interest factor (FVIF). FVIFi,n is equal to (1 + i)n, so that the equation of
FVn = PV (1 + i)n can be written as FVn = PV (FVIFi,n); (FVIFi,n) is the FVIF for a given
interest rate (i) and a given number of periods (n).
To solve the preceding problem using Time Value of Money Tables (specifically Simple
Future Value Table) we can write the equation as FV2 = $1,000 (FVIF5%,2). From Simple
Future Value Table (Appendix), we can find FVIF, using the two given information; 5% of
interest rate (i) and 2 of time periods (n). Each row of the table represents the number of periods
while each column represents the interest rate. Therefore, we find the intersection of 5% of i in
columns and 2 of n in rows, which shows 1.1025 as FVIF. Thus, by inputting 1.1025 into the
equation, FV2 = $1,000 1.1025, we can calculate the future value of $1,102.50.
4. Annuity
Up to this point, we calculated the future and present value of a single lump sum, but now we
are going to find the future value of a series of payments called annuity payments. An annuity
is defined as a series of payments of a fixed amount for a specified number of periods of equal
length. In other words, if there is the same amount of payment more than once over the same
length of interval, that entire cash flow is considered as an annuity. For example, if you deposit
$1,000 every year for 5 years, the entire cash flow is considered as an annuity; the same amount
of payments of $1,000 and the length of interval is a year. The timelines of this example can be
drawn as below:
If the third years deposit changes to $2,000, there is no longer one annuity, but are two annuities.
Examples of an annuity in our daily lives include the car payments you make to pay off a car
loan, the mortgage payments made to pay off a home mortgage, or even the lease payments you
make on an apartment rental to fulfill a rent contract. Of course, these examples call for monthly
payments (that is, compounding period is a month), but for the time being we will look at solving
problems with annual payments (that is, compounding period is a year). Later, we will deal with
monthly payments or other periodic payments (that is, compounding periods other than annual).
There are two types of annuity: 1) an ordinary annuity, and 2) an annuity due. In this course, we
will consider only an ordinary annuity. For an ordinary annuity, each payment or cash flow
happens at the end of each time period. In other words, the first payment happens at the end of
4
the first time period, the second payment happens at the end of the second time periods, and so
on, thus the last payment happens at the end of the last time period. In such case, the timeline of
the entire annuity begins one period ahead of the first payment and ends at the last payment. For
the example of the 5-year with $1,000 deposit, if we see this annuity as an ordinary annuity, we
can find out the beginning and ending lines of the annuity as below.
This ordinary annuity begins at year 0 and ends at year 5. We can determine the number of time
period (n) of this ordinary annuity, using either of the following two methods. First, it is the
number of payments so, you can simply count them. For the example, there are five payments
of $1,000, thus the number of time periods of the annuity (n) is five. The second method is to
use the beginning and ending lines; n = Ending Year Beginning Year. So, for the example, n is
5 (= 5 0). It is often easy to count the number of payments with relatively a small number of
payments, such as the above example. However, if we have to deal with a large number of
payments, such as a fixed amount of annual investment from your 23rd birthday to 65th birthday,
or monthly payments for 30 years (i.e., a 30-year mortgage payment), the second method will be
very useful.
Knowing the correct beginning and ending lines is critical to calculate the future and present
values of an annuity. It is because when we apply the future value concept to an annuity, we
basically calculate the value of the entire annuity at the ending line. For the example above, we
will be calculating the value of the entire annuity (including all five $1,000s over the five years)
at the end of Year 5. When we apply the present value concept to an annuity, we basically
calculate the value of the entire annuity at the beginning line. For the example above, we will be
calculating the value of the entire annuity at Year 0. Now, we will show how to calculate the
future and present values of an annuity (i.e., an ordinary annuity).
We can first determine that the entire cash flow is an annuity. Second, we will consider this
annuity as an ordinary annuity (because in this course, we will consider all annuities as an
ordinary annuity), we can draw the beginning line of the annuity at Year 0 and the ending line at
Year 4. Now, our concern is to calculate the value of the annuity at the end of Year 4 (that is,
future value of the annuity). That is one of the two things that we can calculate by using the
annuity concept; again, we can calculate the value of the entire annuity either at the beginning
line (when we apply the present value concept) or ending line (when we apply the future value
concept). Thus, if we apply the future value concept to this annuity, we can solve the problem.
Using Time Value of Money Table (specifically, Future Value of an Ordinary Annuity Table)
and the following formula, we can accomplish the goal. The formula is
FVAn = PMT (FVIFAi,n)
where FVAn represents the future value of an annuity at the time period of n; PMT represents the
payment per period, and (FVIFAi,n) represents the future value interest factor of an annuity from
the table, using the interest rate of i and the number of time period of n.
Now, using this formula and the table, we can solve the future value of the annuity of the
example as follows:
FVA4 = $50,000 (FVIFA10%,4) = $50,000 4.6410 = $232,050
Thus, the future value of this annuity at Year 4 is $230,050.
The timeline shows five annual payments of $1,000 each which consists of an ordinary annuity
and FVA=? indicates we are looking for the present value of this annuity including all five
payments. The beginning line of this ordinary annuity is Year 0 and the ending line is Year 5.
Therefore, when we apply the present value concept to this annuity, we calculate the value of the
entire annuity at the beginning line which happens to be Year 0. Now, we use the following
formula to solve the problem.
PVAn = PMT (PVIFAi,n)
where PVAn represents the present value of an annuity at the time period of n; PMT represents
the payment per period, and (PVIFAi,n) represents the present value interest factor of an annuity
from the table, using the interest rate of i and the number of time period of n.
By plugging numbers in this formula, we can solve the problem.
PVA5 = $1,000 (PVIFA12%,5) = $1,000 3.6048 = $3,604.80
Thus, the present value of this annuity (at Year 0) is $3,604.80.
Now, we have to realize that we cannot calculate the future value of this annuity at Year 20 with
one step. It is because, by using the annuity concept, we can calculate the value of this annuity at
only two time periods, beginning (Year 10 in this case) and ending lines (Year 10 in this case).
In such case, we can achieve the ultimate goal of this problem (that is, to calculate the future
value at Year 20) with two steps. Those two steps are visualized on the timeline below.
With the first step, we can calculate the future value of the annuity at Year 10 (which is the
ending line of the annuity). Then, we will have one lump sum value of the annuity at Year 10.
Once we figure out such value, then we can calculate the simple future value of such one lump
sum at Year 20 which is the second step. Therefore, in the first step, we use the future value of
an annuity concept with the formula of FVAn = PMT (FVIFAi,n), then in the second step, we
use the simple future value concept with the formula of FVn = PV (FVIFi,n).
Lets see how the calculations can be done. First, the annuity has $3,000 of PMT for each year
for 10 years and the interest rate is 12%. By plugging these numbers into the formula, we can
calculate the future value of this annuity at the ending line of this annuity (which is, again, Year
10): FVA10 = $3,000 (FVIFA12%,10) = $3,000 17.5487 = $52,646.10. Lets see this on the
timeline.
Now, we took care of the annuity part, and have one lump sum of $52,646.10 at Year 10. With
the second step, we can calculate the future value of this one lump sum at Year 20 which is the
solution of this problem. For the second investment (from Year 10 to Year 20), the number of
time period is 10 (n) and the interest rate is 8% (i); FV10 = $52,646.10 (FVIF8%,10) =
$52,646.10 2.1589 = $113,658.98. So, the solution is $113,658.98.
We have to understand that the second part of this problem (that is, the second investment), the
timeline begins at Year 10 and ends at Year 20. The second investment does not concern Year 0
to Year 10. Therefore, FV10 represents the future value at the tenth year from the beginning of
this part (which is Year 10, not Year 0). So, FV10 means the future value at Year 20. In the
same vein, PV in the second investment is the value at Year 10, not Year 0. So, PV is
$52,646.10.
When we need two steps to solve the problem for an annuity, we call it a deferred annuity.
8
Now, we have to realize that we cannot calculate the present value of this annuity at Year 0 with
one step. It is because, by using the annuity concept, we can calculate the value of this annuity at
only two time periods, beginning (Year 4 in this case) and ending lines (Year 10 in this case). In
such case, we can achieve the ultimate goal of this problem (that is, to calculate the value at Year
0) with two steps. Those two steps are visualized on the timeline below.
With the first step, we can calculate the present value of the annuity at Year 4 (which is the
beginning line of the annuity). Then, we will have one lump sum value of the annuity at Year 4.
Once we figure out such value, then we can calculate the simple present value of such one lump
sum at Year 0 which is the second step. Therefore, in the first step, we use the present value of
an annuity concept with the formula of PVAn = PMT (PVIFAi,n), then in the second step, we
use the simple present value concept with the formula of PVn = FV (PVIFi,n).
Lets see how the calculations can be done. First, the annuity has $100 of PMT for each year for
6 years and the interest rate is 7%. By plugging these numbers into the formula, we can calculate
the present value of this annuity at the ending line of this annuity (which is, again, Year 4): PVA4
= $100 (PVIFA7%,6) = $100 4.7665 = $476.65. Lets see this on the timeline.
Now, we took care of the annuity part, and have one lump sum of $476.65 at Year 4. With the
second step, we can calculate the present value of this one lump sum at Year 0 which is the
solution of this problem. For the second part (from Year 4 to Year 0), the number of time period
is 4 (n) and the interest rate is still 7% (i); PV0 = $476.65 (PVIF7%,4) = $476.65 0.7629 =
$363.64. So, the solution is $363.64. In other words, if you invest $363.64 today and earn 7%
annually, then you will be able to withdraw $100 from Year 5 to Year 10, annually.
These six cash flows are not constant. This stream of cash flows includes three components: 1)
one lump sum of $1,000 from Year 1, 2) an annuity of $500 of PMT per year for 4 years from
Year 2 to Year 5, and 3) one lump sum of $750 from Year 6. Now, we just have to take care of
these three components, one by one. When you work on each component, you consider only that
component, ignoring other components. We can see these three components separately as below.
[The first component of $1,000]
10
Now, lets calculate the present values of each of the three components.
First, we can calculate the present value (Year 0) of one lump sum of $1,000 from Year 1 as
follows: PV0 = FV (PVIF10%, 1) = $1,000 (PVIF10%, 1) = $1,000 0.9091 = $909.10.
Second, to calculate the present value of the ordinary annuity (from Year 2 to Year 5), we have
to understand that this annuity is a deferred annuity. That means, we have to go through two
steps to solve this part of the problem. First, we have to find out the present value of the fourpayments (four annual $500s). The beginning line is Year 1 and ending line is Year 5.
Therefore, when we calculate the present value of this annuity, we calculate the value of this
annuity at the beginning line (Year 1) as follows: PVA1 = PMT (PVIFAi,n) = $500
(PVIFA10%,4) = $500 3.1699 = $1,584.95. Next, we have to calculate the present value (at
Year 0) of this lump sum of $1,584.95 from Year 1 by using the simple present value concept as
follows: PV0 = $1,584.95 (PVIF10%,1) = $1,584.95 0.9091 = $1,440.88.
Third, we calculate the present value (Year 0) of a lump sum of $750 from Year 6 as follows:
PV0 = FVn (PVIFi,n) = $750 (PVIF10%,6) = $750 0.5645 = $423.38.
Last, we can simply sum all of these three present values to calculate the present value of all
three components as follows: Total PV0 = $909.10 + $1,440.88 + $423.38 = $2,773.36.
[Blue Bank]
[White Bank]
On the first timeline, $100 earns 10% interest once for one year (the compounding period is
annual) while on the second timeline, $100 earns 5% interest twice for one year (the
compounding period is semi-annual). As we can see from this example, with the given annual
rate (in this example, 10%), we earn more interest income when the interest is compounded more
often.
Now, lets see how we can calculate the future value of each case, using the formula. For the
Blue Bank case, the present value (PV) is $100, the number of compounding period (n) is 1, and
the interest per compounding period (i) is 10%. Thus, the future value can be calculated as
follows: FV1 = PV (FVIFi,n) = $100 (FVIF10%,1) = $100 1.1 = $110. For the White Bank
case, the present value (PV) is $100, same as the Blue Bank case. However, the number of
compounding period (n) is 2 for the White Bank because we have two six-months for a year.
Also, the interest rate per compounding period for the White Bank is 5%. It is the interest rate
per six months for the White Bank, so we can calculate it by dividing the annual rate (10%) by
the number of compounding period per year (n=2): 10% / 2 = 5%. Then, the future value can be
calculated as follows: FV2 = PV (FVIFi,n) = $100 (FVIF5%,2) = $100 1.1025 = $110.25.
Lets consider another example. If a bank pays 12% annual interest, compounded monthly, your
$100 deposit today will grow to $112.68 after one year: FV12 = PV (FVIFi,n) = $100
(FVIF1%,12) = $100 1.1268 = $112.68. The compounding period is a month, thus over the year,
there are 12 compounding periods (n=12). Also, the interest rate per compounding period is 1%
per month (=12% / 12 months).
The annual interest rate in these examples is called, nominal annual rate. When compounding
periods are not annual, the actual annual interest rate paid or received is referred to as the
effective annual rate which would be different from nominal annual interest rate. Considering
the Blue and White Bank example, we can calculate the effective annual rate for the White Bank
as follows: ($110.25 / $100) 1 = 1.1025 1 = 0.1025, 10.25%. Of course, the effective annual
12
rate for the Blue Bank is 10%, the same as the nominal annual interest rate, because the
compounding period is annual for the Blue Bank.
Lets try one more example. Suppose you are planning to invest in $1,000 of a certificate of
deposit for 10 years beginning today at 8% annual interest rate, compounded quarterly. What is
the future value of this investment and effect annual rate? First, the future value of the
investment can be calculated as follows: FVn = PV (FVIFi,n) = $1,000 (FVIF2%,40) = $1,000
2.2080 = $2,208. The number of compounding period (n) is 40: 4 quarters 10 years = 40
quarters. The interest rate per quarter (compounding period) is 2% (= 8% / 4 quarters). The
effect annual rate can be calculated as follows: (FV at Year 1 / PV) 1 = [(PV 1.0824) / PV]
1 = ($1,082.40 / $1,000) 1 = 1.0824 1 = 0.0824, 8.24%. Again, we can see that the effective
annual rate is greater than the nominal annual rate. We use only one year, not the entire 10-year
period, to calculate the effective annual rate because it is an annual rate.
In this case, we know three values: present value of $2,000, interest rate of 1% (12% / 12
months), and the number of compounding periods of 12 (= 12 months). Then, we should be able
to figure out the fourth value, payments (PMT). Clearly, these payments form an ordinary
annuity and the present value of the annuity is $2,000. Therefore, by applying the present value
concept to this annuity, we can solve the problem as follows:
PVA = PMT (PVIFAi,n)
$2,000 = PMT (PVIFA1%, 12)
$2,000 = PMT 11.2551
Then, divide the both sides by 11.2551; $2,000 / 11.2551 = (PMT 11.2551) / 11.2551
Then, PMT = $2,000 / 11.2551 = $177.70 (monthly payment)
Now, we can construct a table called, Amortization Table of this loan payment.
[Amortization Table]
13
Balance
2000
1842.30
1683.02
1522.15
1359.67
1195.57
1029.83
862.43
693.35
522.58
350.11
175.91
0 (-0.03)
First, the balance starts as $2,000 today (Month 0). Then, after the first month, you make the
first monthly payment of $177.70 as calculated before. This monthly payment incurs for every
month for the entire period of 12 months, and consists of two components: interest payment and
principal payment. Interest payment is calculated by multiplying the balance by the interest rate
per compounding period. Thus, for the first month, the interest payment is calculated by the
balance of $2,000 by the interest rate of 1% per month; $20 = $2,000 1%. After the bank takes
this interest payment of $20 out of the monthly payment of $177.70, the remaining portion of the
monthly payment is $157.70 (= $177.70 $20) that is called Principal Payment. This principal
payment reduces the balance, thus the balance after the first month becomes $1,842.30 (= $2,000
$157.70). After the second month, you make another monthly payment of $177.70. The
interest payment for the second month is calculated by multiplying the balance of $1,842.30 by
the interest rate per month of 1% = $18.42. The principal payment is calculated after taking the
interest payment ($18.42) from the monthly payment ($177.70); $159.28 (=$177.70 $18.42).
The same procedure is repeated for the remaining 10 months. After making the last monthly
payment, the balance should become zero. In the table above, the final balance is -$0.03, not
exactly $0, just because the monthly payment used in this problem is a round-up value.
15
[Problems]
1. What is the future value of $1,000 invested for five years at the following interest rates?
a. 5%
b. 8%
c. 10%
2. What is the future value of $1,000 invested at a 7 percent rate for the following length of time?
a. 2 years
b. 5 years
c. 10 years
3. What is the present value of $10,000 to be received in four years at the following interest rates?
a. 4%
b. 7%
c. 12%
4. Using an 8 percent interest rate, what is the present value of $10,000 to be received in the following
number of years?
a. 3 years
b. 6 years
c. 12 years
5. A bond issued by Frieds Restaurants pays no interest but will return $1,000 in 15 years. If you buy
the bond for $326.39 today, what will be your interest rate of return on the investment?
6. If you invest $4,000 in a certificate of deposit today, a bank promises the certificate of deposit will be
worth $5,000 in five years. What is your interest rate return on this investment?
7. Brewer Resort is considering the purchase of a piece of real estate for the future site if a new project.
The real estate costs $5 million. A bank has offered to finance the purchase at a 7 percent interest rate
with a 10 percent down payment. The loan would be repaid with 15 equal, annual, end-of-year
payments. If Brewer borrows the $4.5 million (90 percent of $5 million), what is the amount of each
payment?
8. Grace turned 25 years old today and would like to retire by the time of her 60th birthday. In addition
to social security and her company pension plan, she plans to invest $3,000 annually into an
investment that promises to return 9 percent annually. If her first $3,000 payment is on her 26th
birthday and her last $3,000 payment is on her 60th birthday, what will be the value of this investment
on her 60th birthday?
16
9. Andy wants to take out a loan to purchase a new home. He is willing to pay up to $10,000 at the end
of each of the next 30 years to repay the loan. If the loan interest rate is 6 percent, what is the most he
can borrow?
10. An investment costs $20,000 today and will return $3,000 at the end of each of the next 10 years.
What is the interest rate of return on this investment?
11. Carl would like to save $100,000 by his 40th birthday to pay for a special mildlife crisis vacation. He
plans to achieve this by investing equal annual amounts each year beginning on his 24th birthday and
ending and including a payment on his 40th birthday. If the investment pays an 11 percent interest
rate, what is the size of each annual payment Carl needs to invest?
12. An investment of $1,000 annually at the end of each year for the next 15 years will be worth $30,000
at the end of 15 years. What is the interest rate return on this investment?
13. A $20,000 loan requires equal annual end-of-year payments for four years. The interest rate is 10
percent.
a. What is the amount of each loan payment?
b. Construct a loan amortization schedule to include the amount of interest and principal paid each
year as well as the remaining balance at the end of each year.
14. A $100,000 loan requires equal annual end-of-year payments of $38,803.35 for three years.
a. What is the annual interest rate?
b. Construct a loan amortization schedule to include the amount of interest and principal paid each
year as well as the remaining balance at the end of each year.
15. An investment promises to return $2,000 at the end of each of the next 10 years and then $5,000 at
the end of each of the next five years (years 11 through 15). What is the value of this investment
today at a 7 percent interest rate?
16. An investment promises to return $8,000 at the end of each of the next eight years and then $3,000 at
the end of each of the remaining seven years (years 9 through 15). What is the value of this
investment today at a 9 percent interest rate?
17. You plan to invest $10,000 into a bank certificate of deposit for three years. The certificate of deposit
pays a 12 percent annual nominal rate. What is the value of your investment in three years if the 12
percent rate is compounded at the following periods?
a.
b.
c.
d.
annually
semiannually (every six months)
quarterly (every three months)
monthly
17
18. You plan to invest $5,000 into a bank certificate of deposit for five years. The certificate of deposit
pays a 6 percent annual nominal rate. What is the value of your investment in five years if the 6
percent rate is compounded at the following periods?
a.
b.
c.
d.
annually
semiannually (every six months)
quarterly (every three months)
monthly
19. An investment promises to return $1,000 annually with the first $1,000 to be received at the end of 10
years and the last $1,000 to be received at the end of 25 years. What is the value of this investment
today at a 7 percent rate of return?
20. An investment promises to return $1,500 annually with the first $1,500 to be received at the end of 5
years and the last $1,500 to be received at the end of 12 years. What is the value of this investment
today at a 5 percent rate of return?
21. Andy just won a lottery. The prize is 20 annual payments of $100,000 each with the first payment to
be today. What is the value of this prize (the 20 payments of $100,000 each) today at an 8 percent
interest rate?
22. You just celebrated your 25th birthday today. You plan to invest $1,000 annually, with the first
$1,000 invested today and the last invested on your 59th birthday.
a. What is the value of this investment on your 60th birthday if all invested funds earn 6 percent
annually?
b. What interest rate do you need to earn for the investment to be worth $150,000 on your 60th
birthday?
23. You just celebrated your 25th birthday today. You plan to invest $2,000 annually, with the first
$2,000 invested on your 26th birthday and the last invested on your 60th birthday.
a. What is the value of this investment on your 61st birthday if all invested funds earn 6 percent
annually?
b. What interest rate do you need to earn for the investment to be worth $300,000 on your 61st
birthday?
24. Mike is planning to provide for his sons future college tuition. He expects to need $40,000 in 15
years, $42,000 in 16 years, $45,000 in 17 years, and $50,000 in 18 years for this purpose. If he can
earn 10 percent annually, what single amount does he need to invest today to provide for his sons
future college tuition?
25. Mike is planning to provide for his sons future college tuition. He expects to need $40,000 in 15
years, $42,000 in 16 years, $45,000 in 17years, and $50,000 in 18 years for this purpose. He plans to
provide for this by investing equal annual end-of-year payments for the next 15 years. If he can earn
10 percent annually, what is the required amount of each payment?
18
26. Ted and Carol are planning to provide for their two daughters future college tuition. The oldest
daughter is expected to need $8,000 in 8 years, $9,000 in 9 years, $10,000 in 10 years, and $11,000 in
11 years. The youngest daughter is expected to need $14,000 in 14 years, $15,000 in 15 years,
$16,000 in 16 years, and $17,000 in 17 years. If Ted and Carol can earn 8 percent annually, what
single amount do they need to invest today to provide for their daughters future college tuition?
27. Ted and Carol are planning to provide for their two daughters future college tuition. The oldest
daughter is expected to need $8,000 in 8 years, $9,000 in 9 years, $10,000 in 10 years, and $11,000 in
11 years. The youngest daughter is expected to need $14,000 in 14 years, $15,000 in 15 years,
$16,000 in 16 years, and $17,000 in 17 years. Ted and Carol plan to provide for this by investing
equal annual end-of-year payments for the next 8 years. If they can earn 8 percent annually, what is
the required amount of each payment?
28. Larry plans to retire in his 60s. In addition to social security and his company pension plan, he has a
supplemental retirement investment plan. All funds invested in this plan will earn 12 percent
annually. From this supplemental investment plan, he hopes to make 20 annual withdrawals of
$100,000, with the first withdrawal on his 66th birthday and the last on his 85th birthday.
a. What single amount does Larry need to invest on his 30th birthday to provide for the 20
withdrawals of $100,000 each?
b. What equal annual payment does Larry need to invest in order to provide for the 20 withdrawals?
The first payment will be on his 31st birthday, and the last payment will be on his 65th birthday.
29. Larry plans to retire in his 60s. In addition to social security and his company pension plan, he has a
supplemental retirement investment plan. All funds invested in this plan will earn 12 percent
annually. From this supplemental investment plan, he hopes to withdraw $500,000 on his 66th
birthday and also make 20 annual withdrawals of $100,000, with the first withdrawal on his 66th
birthday and the last on his 85th birthday.
a. What single amount does Larry need to invest on his 30th birthday to provide for these
withdrawals?
b. What equal annual payment does Larry need to invest to provide for these withdrawals? The first
payment will be on his 31st birthday, and the last payment will be on his 65th birthday.
30. Larry plans to retire in his 60s. In addition to social security and his company pension plan, he has a
supplemental retirement investment plan. All funds invested in this plan will earn 12 percent
annually. Currently (assume today is Larrys 30th birthday), Larry has $15,000 invested in this plan.
From this supplemental investment plan, he hopes to withdraw $500,000 on his 66th birthday and also
make 20 annual withdrawals of $100,000, with the first withdrawal on his 66th birthday and the last
on his 85th birthday.
a. To provide for these withdrawals, what single amount does Larry need to invest on his 30th
birthday in addition to the $15,000 already there?
b. To provide for these withdrawals, what equal annual payment does Larry need to invest in
addition to the $15,000 already there? The first payment will be on his 31st birthday, and the last
payment will be on his 65th birthday.
19
1.
a. FV = PV FVIF (5%, 5) = $1,000 1.2763 = $1,276.30
b. FV = PV FVIF (8%, 5) = $1,000 1.4693 = $1,469.30
c. FV = PV FVIF (10%, 5) = $1,000 1.6105 = $1,610.50
2.
a. FV = PV FVIF (7%, 2) = $1,000 1.1449 = $1,144.90
b. FV = PV FVIF (7%, 5) = $1,000 1.4026 = $1,402.60
c. FV = PV FVIF (7%, 10) = $1,000 1.9672 = $1,967.20
3.
a. PV = FV PVIF (4%, 4) = $10,000 0.8548 = $8,548
b. PV = FV PVIF (7%, 4) = $10,000 0.7629 = $7,629
c. PV = FV PVIF (12%, 4) = $10,000 0.6355 = $6,355
4.
a. PV = FV PVIF (8%, 3) = $10,000 0.7938 = $7,938
b. PV = FV PVIF (8%, 6) = $10,000 0.6302 = $6,302
c. PV = FV PVIF (8%, 12) = $10,000 0.3971 = $3,971
5.
FV = PV FVIF (i=?, n=15)
$1,000 = $326.39 FVIF (i=?, n=15)
FIVF (i=?, n=15) = $1,000 / 326.39 = 3.0638
From the table of Simple Future Value, i=8% (approximately)
6.
FV = PV FVIF (i=?, n=5)
$5,000 = $4,000 FVIF (i=?, n=5)
FIVF (i=?, n=5) = $5,000 / 4,000 = 1.25
From the table of Simple Future Value, i=5% (approximately)
7.
20
The loan is structured as an ordinary annuity where $4,500,000 is the present value of the
annuity.
PVA = CF PVIFA (7%, 15)
$4,500,000 = CF 9.1079
CF = $4,500,000 / 9.1079 = 494.076.57
8.
This investment is structured as an ordinary annuity where the value on Graces 60th birthday is
the future value of the annuity.
FVA = $3,000 FVIFA (9%, 35) = $3,000 215.7108 = $647,132.40
9.
This loan is structured as an ordinary annuity where the most Andy can borrow is the present
value of the annuity.
PVA = $10,000 PVIFA (6%, 30) = $10,000 13.7648 = $137,648
10.
PVA = CF PVIFA (i=?, n=10)
$20,000 = $3,000 PVIFA (i=?, n=10)
PVIFA (i=?, n=10) = $20,000 / $3,000 = 6.6667
From the table of Present Value of an Ordinary Annuity, i=8% (approximately)
11.
This investment is structured as an ordinary annuity where $100,000 is the future value of the
annuity.
FVA = CF FVIFA (11%, 17)
$100,000 = CF 44.5008
CF = $100,000 / 44.5008 = $2,247.15
12.
FVA = CF FVIFA (i=?, n=15)
$30,000 = $1,000 FVIFA (i=?, n=15)
FVIFA (i=?, n=15) = $30,000 / $1,000 = 30
From the table of Future Value of an Ordinary Annuity, i=9% (approximately)
21
13.
(a)
PVA = CF PVIFA (10%, 4)
$20,000 = CF 3.1699
CF = $20,000 / 3.1699 = $6,309.35
14.
(a)
PVA = CF PVIFA (i=?, n=3)
$100,000 = $38,803.35 PVIFA (i=?, n=3)
PVIFA (i=?, n=3) = 2.5771
From the table of Present Value of an Ordinary Annuity, i=8% (approximately)
15.
The value of the investment today is the present value of a 10 payment ordinary annuity plus the
present value of a 5 payment deferred annuity.
There are two annuities. The first one is:
PVA = $2,000 PVIFA (7%, 10) = $2,000 7.0236 = $14,047.20
The second annuity is a deferred annuity as follows:
PVA = $5,000 PVIFA (7%, 5) = $5,000 4.1002 = $20,501 (at the end of Year 10)
PV = FV10 PVIF (7%, 10) = $20,501 0.5083 = $10,420.66
Total PV = $14,047.20 + $10,420.66 = $24,467.86
16.
The value of the investment today is the present value of an 8 payment ordinary annuity plus the
present value of a 7 payment deferred annuity.
There are two annuities. The first one is:
PVA = $8,000 PVIFA (9%, 8) = $8,000 5.5348 = $44,278.40
The second annuity is a deferred annuity as follows:
22
PVA = $3,000 PVIFA (9%, 7) = $3,000 5.0330 = $15,099 (at the end of Year 8)
PV = FV8 PVIF (9%, 8) = $15,099 0.5019 = $7,578.19
Total PV = $44,278.40 + $7,578.19 = $51,856.59
17.
We incorporate the compounding into the future value of a single lump sum equation.
a. FV = $10,000 FVIF (12%, 3) = $10,000 1.4049 = $14,049
b. FV = $10,000 FVIF (6%, 6) = $10,000 1.4185 = $14,185
6% = 12% (Annual Nominal Rate) / 2 (Annual Compounding Periods)
6 = 2 (Annual Compounding Periods) 3 (Number of Years)
c. FV = $10,000 FVIF (3%, 12) = $10,000 1.4258 = $14,258
3% = 12% (Annual Nominal Rate) / 4 (Annual Compounding Periods)
12 = 4 (Annual Compounding Periods) 3 (Number of Years)
d. FV = $10,000 FVIF (1%, 36) = $10,000 1.4308 = $14,308
1% = 12% (Annual Nominal Rate) / 12 (Annual Compounding Periods)
36 = 12 (Annual Compounding Periods) 3 (Number of Years)
18.
We incorporate the compounding into the future value of a single lump sum equation.
a. FV = $5,000 FVIF (6%, 5) = $5,000 1.3382 = $6,691
b. FV = $5,000 FVIF (3%, 10) = $5,000 1.3439 = $6,719.50
3% = 6% (Annual Nominal Rate) / 2 (Annual Compounding Periods)
10 = 2 (Annual Compounding Periods) 5 (Number of Years)
c. Not possible with using the tables.
d. Not possible with using the tables.
19.
This investment is structured as a deferred annuity where the value today is the present value of
the deferred annuity.
PVA = $1,000 PVIFA (7%, 16) = $1,000 9.4466 = $9,446.60 (at the end of Year 9)
23
24
$14,117.17 = CF 8.1755
CF = $14,117.17 / 8.1755 = $1,726.77
29.
a. This can be solved as the present value of a deferred annuity plus the present value of the
$500,000. Both present values need to be on Larrys 30th birthday and then added together for
the answer. The annuity is deferred because the payments begin 36 years later after the present
value on the 30th birthday.
Total PV
= PV (from #28, part a.) + [$500,000 PVIF (12%, 36)]
= $14,117.17 + [$500,000 0.0169] = $14,117.17 + $8,450
= 22,567.17
b. The first step is to find the value of the $500,000 and the twenty $100,000 annuity cash flows
at year 65 or year 30. If at year 65, this value is the future value of the 35-payment annuity. If at
year 30, this value is the present value of the 35-payment annuity. Lets use the later approach
since we have already computed the value of the $500,000 and the twenty $100,000 cash flows
at year 30 to answer part a.
PVA = CF PVIFA (12%, 35)
$22,567.17 = CF 8.1755
CF = $22,567.17 / 8.1755 = $2,760.34
30.
a. This can be solved as the present value of a deferred annuity plus the present value of the
$500,000 minus the $15,000 already invested. Both present values need to be computed to
Larrys 30th birthday, added together and then subtract the $15,000. The annuity is deferred
because the payments begin 36 years later after the present value on the 30th birthday.
PV = $22,567.17 (from #29, part a.) - $15,000 = $7,567.17
b. The first step is to find the value of the $500,000 and the twenty $100,000 annuity cash flows
at year 30. Then subtract the $15,000 from the sum of these two numbers. This value is the
present value of the 35-payment annuity and this value has already been computed to answer part
a.
PVA = CF PVIFA (12%, 35)
$7,567.17 = CF 8.1755
CF = $7,567.17 / 8.1755 = $925.59
26
APPENDIX
[Simple Future Value Table]
N
1
2
3
4
5
6
7
8
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
41
42
43
44
45
46
47
48
49
50
1%
1.0100
1.0201
1.0303
1.0406
1.0510
1.0615
1.0721
1.0829
1.0937
1.1046
1.1157
1.1268
1.1381
1.1495
1.1610
1.1726
1.1843
1.1961
1.2081
1.2202
1.2324
1.2447
1.2572
1.2697
1.2824
1.2953
1.3082
1.3213
1.3345
1.3478
1.3613
1.3749
1.3887
1.4026
1.4166
1.4308
1.4451
1.4595
1.4741
1.4889
1.5038
1.5188
1.5340
1.5493
1.5648
1.5805
1.5963
1.6122
1.6283
1.6446
2%
1.0200
1.0404
1.0612
1.0824
1.1041
1.1262
1.1487
1.1717
1.1951
1.2190
1.2434
1.2682
1.2936
1.3195
1.3459
1.3728
1.4002
1.4282
1.4568
1.4859
1.5157
1.5460
1.5769
1.6084
1.6406
1.6734
1.7069
1.7410
1.7758
1.8114
1.8476
1.8845
1.9222
1.9607
1.9999
2.0399
2.0807
2.1223
2.1647
2.2080
2.2522
2.2972
2.3432
2.3901
2.4379
2.4866
2.5363
2.5871
2.6388
2.6916
3%
1.0300
1.0609
1.0927
1.1255
1.1593
1.1941
1.2299
1.2668
1.3048
1.3439
1.3842
1.4258
1.4685
1.5126
1.5580
1.6047
1.6528
1.7024
1.7535
1.8061
1.8603
1.9161
1.9736
2.0328
2.0938
2.1566
2.2213
2.2879
2.3566
2.4273
2.5001
2.5751
2.6523
2.7319
2.8139
2.8983
2.9852
3.0748
3.1670
3.2620
3.3599
3.4607
3.5645
3.6715
3.7816
3.8950
4.0119
4.1323
4.2562
4.3839
4%
1.0400
1.0816
1.1249
1.1699
1.2167
1.2653
1.3159
1.3686
1.4233
1.4802
1.5395
1.6010
1.6651
1.7317
1.8009
1.8730
1.9479
2.0258
2.1068
2.1911
2.2788
2.3699
2.4647
2.5633
2.6658
2.7725
2.8834
2.9987
3.1187
3.2434
3.3731
3.5081
3.6484
3.7943
3.9461
4.1039
4.2681
4.4388
4.6164
4.8010
4.9931
5.1928
5.4005
5.6165
5.8412
6.0748
6.3178
6.5705
6.8333
7.1067
5%
1.0500
1.1025
1.1576
1.2155
1.2763
1.3401
1.4071
1.4775
1.5513
1.6289
1.7103
1.7959
1.8856
1.9799
2.0789
2.1829
2.2920
2.4066
2.5270
2.6533
2.7860
2.9253
3.0715
3.2251
3.3864
3.5557
3.7335
3.9201
4.1161
4.3219
4.5380
4.7649
5.0032
5.2533
5.5160
5.7918
6.0814
6.3855
6.7048
7.0400
7.3920
7.7616
8.1497
8.5572
8.9850
9.4343
9.9060
10.4013
10.9213
11.4674
6%
1.0600
1.1236
1.1910
1.2625
1.3382
1.4185
1.5036
1.5938
1.6895
1.7908
1.8983
2.0122
2.1329
2.2609
2.3966
2.5404
2.6928
2.8543
3.0256
3.2071
3.3996
3.6035
3.8197
4.0489
4.2919
4.5494
4.8223
5.1117
5.4184
5.7435
6.0881
6.4534
6.8406
7.2510
7.6861
8.1473
8.6361
9.1543
9.7035
10.2857
10.9029
11.5570
12.2505
12.9855
13.7646
14.5905
15.4659
16.3939
17.3775
18.4202
7%
1.0700
1.1449
1.2250
1.3108
1.4026
1.5007
1.6058
1.7182
1.8385
1.9672
2.1049
2.2522
2.4098
2.5785
2.7590
2.9522
3.1588
3.3799
3.6165
3.8697
4.1406
4.4304
4.7405
5.0724
5.4274
5.8074
6.2139
6.6488
7.1143
7.6123
8.1451
8.7153
9.3253
9.9781
10.6766
11.4239
12.2236
13.0793
13.9948
14.9745
16.0227
17.1443
18.3444
19.6285
21.0025
22.4726
24.0457
25.7289
27.5299
29.4570
27
8%
1.0800
1.1664
1.2597
1.3605
1.4693
1.5869
1.7138
1.8509
1.9990
2.1589
2.3316
2.5182
2.7196
2.9372
3.1722
3.4259
3.7000
3.9960
4.3157
4.6610
5.0338
5.4365
5.8715
6.3412
6.8485
7.3964
7.9881
8.6271
9.3173
10.0627
10.8677
11.7371
12.6760
13.6901
14.7853
15.9682
17.2456
18.6253
20.1153
21.7245
23.4625
25.3395
27.3666
29.5560
31.9204
34.4741
37.2320
40.2106
43.4274
46.9016
9%
1.0900
1.1881
1.2950
1.4116
1.5386
1.6771
1.8280
1.9926
2.1719
2.3674
2.5804
2.8127
3.0658
3.3417
3.6425
3.9703
4.3276
4.7171
5.1417
5.6044
6.1088
6.6586
7.2579
7.9111
8.6231
9.3992
10.2451
11.1671
12.1722
13.2677
14.4618
15.7633
17.1820
18.7284
20.4140
22.2512
24.2538
26.4367
28.8160
31.4094
34.2363
37.3175
40.6761
44.3370
48.3273
52.6767
57.4176
62.5852
68.2179
74.3575
10%
1.1000
1.2100
1.3310
1.4641
1.6105
1.7716
1.9487
2.1436
2.3579
2.5937
2.8531
3.1384
3.4523
3.7975
4.1772
4.5950
5.0545
5.5599
6.1159
6.7275
7.4002
8.1403
8.9543
9.8497
10.8347
11.9182
13.1100
14.4210
15.8631
17.4494
19.1943
21.1138
23.2252
25.5477
28.1024
30.9127
34.0039
37.4043
41.1448
45.2593
49.7852
54.7637
60.2401
66.2641
72.8905
80.1795
88.1975
97.0172
106.7190
117.3909
11%
1.1100
1.2321
1.3676
1.5181
1.6851
1.8704
2.0762
2.3045
2.5580
2.8394
3.1518
3.4985
3.8833
4.3104
4.7846
5.3109
5.8951
6.5436
7.2633
8.0623
8.9492
9.9336
11.0263
12.2392
13.5855
15.0799
16.7386
18.5799
20.6237
22.8923
25.4104
28.2056
31.3082
34.7521
38.5749
42.8181
47.5281
52.7562
58.5593
65.0009
72.1510
80.0876
88.8972
98.6759
109.5302
121.5786
134.9522
149.7970
166.2746
184.5648
12%
1.1200
1.2544
1.4049
1.5735
1.7623
1.9738
2.2107
2.4760
2.7731
3.1058
3.4785
3.8960
4.3635
4.8871
5.4736
6.1304
6.8660
7.6900
8.6128
9.6463
10.8038
12.1003
13.5523
15.1786
17.0001
19.0401
21.3249
23.8839
26.7499
29.9599
33.5551
37.5817
42.0915
47.1425
52.7996
59.1356
66.2318
74.1797
83.0812
93.0510
104.2171
116.7231
130.7299
146.4175
163.9876
183.6661
205.7061
230.3908
258.0377
289.0022
13%
1.1300
1.2769
1.4429
1.6305
1.8424
2.0820
2.3526
2.6584
3.0040
3.3946
3.8359
4.3345
4.8980
5.5348
6.2543
7.0673
7.9861
9.0243
10.1974
11.5231
13.0211
14.7138
16.6266
18.7881
21.2305
23.9905
27.1093
30.6335
34.6158
39.1159
44.2010
49.9471
56.4402
63.7774
72.0685
81.4374
92.0243
103.9874
117.5058
132.7816
150.0432
169.5488
191.5901
216.4968
244.6414
276.4448
312.3826
352.9923
398.8813
450.7359
1%
0.9901
0.9803
0.9706
0.9610
0.9515
0.9420
0.9327
0.9235
0.9143
0.9053
0.8963
0.8874
0.8787
0.8700
0.8613
0.8528
0.8444
0.8360
0.8277
0.8195
0.8114
0.8034
0.7954
0.7876
0.7798
0.7720
0.7644
0.7568
0.7493
0.7419
0.7346
0.7273
0.7201
0.7130
0.7059
0.6989
0.6920
0.6852
0.6784
0.6717
0.6650
0.6584
0.6519
0.6454
0.6391
0.6327
0.6265
0.6203
0.6141
0.6080
2%
0.9804
0.9612
0.9423
0.9238
0.9057
0.8880
0.8706
0.8535
0.8368
0.8203
0.8043
0.7885
0.7730
0.7579
0.7430
0.7284
0.7142
0.7002
0.6864
0.6730
0.6598
0.6468
0.6342
0.6217
0.6095
0.5976
0.5859
0.5744
0.5631
0.5521
0.5412
0.5306
0.5202
0.5100
0.5000
0.4902
0.4806
0.4712
0.4619
0.4529
0.4440
0.4353
0.4268
0.4184
0.4102
0.4022
0.3943
0.3865
0.3790
0.3715
3%
0.9709
0.9426
0.9151
0.8885
0.8626
0.8375
0.8131
0.7894
0.7664
0.7441
0.7224
0.7014
0.6810
0.6611
0.6419
0.6232
0.6050
0.5874
0.5703
0.5537
0.5375
0.5219
0.5067
0.4919
0.4776
0.4637
0.4502
0.4371
0.4243
0.4120
0.4000
0.3883
0.3770
0.3660
0.3554
0.3450
0.3350
0.3252
0.3158
0.3066
0.2976
0.2890
0.2805
0.2724
0.2644
0.2567
0.2493
0.2420
0.2350
0.2281
4%
0.9615
0.9246
0.8890
0.8548
0.8219
0.7903
0.7599
0.7307
0.7026
0.6756
0.6496
0.6246
0.6006
0.5775
0.5553
0.5339
0.5134
0.4936
0.4746
0.4564
0.4388
0.4220
0.4057
0.3901
0.3751
0.3607
0.3468
0.3335
0.3207
0.3083
0.2965
0.2851
0.2741
0.2636
0.2534
0.2437
0.2343
0.2253
0.2166
0.2083
0.2003
0.1926
0.1852
0.1780
0.1712
0.1646
0.1583
0.1522
0.1463
0.1407
5%
0.9524
0.9070
0.8638
0.8227
0.7835
0.7462
0.7107
0.6768
0.6446
0.6139
0.5847
0.5568
0.5303
0.5051
0.4810
0.4581
0.4363
0.4155
0.3957
0.3769
0.3589
0.3418
0.3256
0.3101
0.2953
0.2812
0.2678
0.2551
0.2429
0.2314
0.2204
0.2099
0.1999
0.1904
0.1813
0.1727
0.1644
0.1566
0.1491
0.1420
0.1353
0.1288
0.1227
0.1169
0.1113
0.1060
0.1009
0.0961
0.0916
0.0872
6%
0.9434
0.8900
0.8396
0.7921
0.7473
0.7050
0.6651
0.6274
0.5919
0.5584
0.5268
0.4970
0.4688
0.4423
0.4173
0.3936
0.3714
0.3503
0.3305
0.3118
0.2942
0.2775
0.2618
0.2470
0.2330
0.2198
0.2074
0.1956
0.1846
0.1741
0.1643
0.1550
0.1462
0.1379
0.1301
0.1227
0.1158
0.1092
0.1031
0.0972
0.0917
0.0865
0.0816
0.0770
0.0727
0.0685
0.0647
0.0610
0.0575
0.0543
7%
0.9346
0.8734
0.8163
0.7629
0.7130
0.6663
0.6227
0.5820
0.5439
0.5083
0.4751
0.4440
0.4150
0.3878
0.3624
0.3387
0.3166
0.2959
0.2765
0.2584
0.2415
0.2257
0.2109
0.1971
0.1842
0.1722
0.1609
0.1504
0.1406
0.1314
0.1228
0.1147
0.1072
0.1002
0.0937
0.0875
0.0818
0.0765
0.0715
0.0668
0.0624
0.0583
0.0545
0.0509
0.0476
0.0445
0.0416
0.0389
0.0363
0.0339
28
8%
0.9259
0.8573
0.7938
0.7350
0.6806
0.6302
0.5835
0.5403
0.5002
0.4632
0.4289
0.3971
0.3677
0.3405
0.3152
0.2919
0.2703
0.2502
0.2317
0.2145
0.1987
0.1839
0.1703
0.1577
0.1460
0.1352
0.1252
0.1159
0.1073
0.0994
0.0920
0.0852
0.0789
0.0730
0.0676
0.0626
0.0580
0.0537
0.0497
0.0460
0.0426
0.0395
0.0365
0.0338
0.0313
0.0290
0.0269
0.0249
0.0230
0.0213
9%
0.9174
0.8417
0.7722
0.7084
0.6499
0.5963
0.5470
0.5019
0.4604
0.4224
0.3875
0.3555
0.3262
0.2992
0.2745
0.2519
0.2311
0.2120
0.1945
0.1784
0.1637
0.1502
0.1378
0.1264
0.1160
0.1064
0.0976
0.0895
0.0822
0.0754
0.0691
0.0634
0.0582
0.0534
0.0490
0.0449
0.0412
0.0378
0.0347
0.0318
0.0292
0.0268
0.0246
0.0226
0.0207
0.0190
0.0174
0.0160
0.0147
0.0134
10%
0.9091
0.8264
0.7513
0.6830
0.6209
0.5645
0.5132
0.4665
0.4241
0.3855
0.3505
0.3186
0.2897
0.2633
0.2394
0.2176
0.1978
0.1799
0.1635
0.1486
0.1351
0.1228
0.1117
0.1015
0.0923
0.0839
0.0763
0.0693
0.0630
0.0573
0.0521
0.0474
0.0431
0.0391
0.0356
0.0323
0.0294
0.0267
0.0243
0.0221
0.0201
0.0183
0.0166
0.0151
0.0137
0.0125
0.0113
0.0103
0.0094
0.0085
11%
0.9009
0.8116
0.7312
0.6587
0.5935
0.5346
0.4817
0.4339
0.3909
0.3522
0.3173
0.2858
0.2575
0.2320
0.2090
0.1883
0.1696
0.1528
0.1377
0.1240
0.1117
0.1007
0.0907
0.0817
0.0736
0.0663
0.0597
0.0538
0.0485
0.0437
0.0394
0.0355
0.0319
0.0288
0.0259
0.0234
0.0210
0.0190
0.0171
0.0154
0.0139
0.0125
0.0112
0.0101
0.0091
0.0082
0.0074
0.0067
0.0060
0.0054
12%
0.8929
0.7972
0.7118
0.6355
0.5674
0.5066
0.4523
0.4039
0.3606
0.3220
0.2875
0.2567
0.2292
0.2046
0.1827
0.1631
0.1456
0.1300
0.1161
0.1037
0.0926
0.0826
0.0738
0.0659
0.0588
0.0525
0.0469
0.0419
0.0374
0.0334
0.0298
0.0266
0.0238
0.0212
0.0189
0.0169
0.0151
0.0135
0.0120
0.0107
0.0096
0.0086
0.0076
0.0068
0.0061
0.0054
0.0049
0.0043
0.0039
0.0035
13%
0.8850
0.7831
0.6931
0.6133
0.5428
0.4803
0.4251
0.3762
0.3329
0.2946
0.2607
0.2307
0.2042
0.1807
0.1599
0.1415
0.1252
0.1108
0.0981
0.0868
0.0768
0.0680
0.0601
0.0532
0.0471
0.0417
0.0369
0.0326
0.0289
0.0256
0.0226
0.0200
0.0177
0.0157
0.0139
0.0123
0.0109
0.0096
0.0085
0.0075
0.0067
0.0059
0.0052
0.0046
0.0041
0.0036
0.0032
0.0028
0.0025
0.0022
1%
2%
3%
4%
5%
6%
7%
8%
9%
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
2.0100
2.0200
2.0300
2.0400
2.0500
2.0600
2.0700
2.0800
2.0900
2.1000
2.1100
2.1200
2.1300
3.0301
3.0604
3.0909
3.1216
3.1525
3.1836
3.2149
3.2464
3.2781
3.3100
3.3421
3.3744
3.4069
4.0604
4.1216
4.1836
4.2465
4.3101
4.3746
4.4399
4.5061
4.5731
4.6410
4.7097
4.7793
4.8498
5.1010
5.2040
5.3091
5.4163
5.5256
5.6371
5.7507
5.8666
5.9847
6.1051
6.2278
6.3528
6.4803
6.1520
6.3081
6.4684
6.6330
6.8019
6.9753
7.1533
7.3359
7.5233
7.7156
7.9129
8.1152
8.3227
7.2135
7.4343
7.6625
7.8983
8.1420
8.3938
8.6540
8.9228
9.2004
9.4872
9.7833
10.0890
10.4047
8.2857
8.5830
8.8923
9.2142
9.5491
9.8975
10.2598
10.6366
11.0285
11.4359
11.8594
12.2997
12.7573
9.3685
9.7546
10.1591
10.5828
11.0266
11.4913
11.9780
12.4876
13.0210
13.5795
14.1640
14.7757
15.4157
10
10.4622
10.9497
11.4639
12.0061
12.5779
13.1808
13.8164
14.4866
15.1929
15.9374
16.7220
17.5487
18.4197
11
11.5668
12.1687
12.8078
13.4864
14.2068
14.9716
15.7836
16.6455
17.5603
18.5312
19.5614
20.6546
21.8143
12
12.6825
13.4121
14.1920
15.0258
15.9171
16.8699
17.8885
18.9771
20.1407
21.3843
22.7132
24.1331
25.6502
13
13.8093
14.6803
15.6178
16.6268
17.7130
18.8821
20.1406
21.4953
22.9534
24.5227
26.2116
28.0291
29.9847
14
14.9474
15.9739
17.0863
18.2919
19.5986
21.0151
22.5505
24.2149
26.0192
27.9750
30.0949
32.3926
34.8827
15
16.0969
17.2934
18.5989
20.0236
21.5786
23.2760
25.1290
27.1521
29.3609
31.7725
34.4054
37.2797
40.4175
16
17.2579
18.6393
20.1569
21.8245
23.6575
25.6725
27.8881
30.3243
33.0034
35.9497
39.1899
42.7533
46.6717
17
18.4304
20.0121
21.7616
23.6975
25.8404
28.2129
30.8402
33.7502
36.9737
40.5447
44.5008
48.8837
53.7391
18
19.6147
21.4123
23.4144
25.6454
28.1324
30.9057
33.9990
37.4502
41.3013
45.5992
50.3959
55.7497
61.7251
19
20.8109
22.8406
25.1169
27.6712
30.5390
33.7600
37.3790
41.4463
46.0185
51.1591
56.9395
63.4397
70.7494
20
22.0190
24.2974
26.8704
29.7781
33.0660
36.7856
40.9955
45.7620
51.1601
57.2750
64.2028
72.0524
80.9468
21
23.2392
25.7833
28.6765
31.9692
35.7193
39.9927
44.8652
50.4229
56.7645
64.0025
72.2651
81.6987
92.4699
22
24.4716
27.2990
30.5368
34.2480
38.5052
43.3923
49.0057
55.4568
62.8733
71.4027
81.2143
92.5026
105.4910
23
25.7163
28.8450
32.4529
36.6179
41.4305
46.9958
53.4361
60.8933
69.5319
79.5430
91.1479
104.6029
120.2048
24
26.9735
30.4219
34.4265
39.0826
44.5020
50.8156
58.1767
66.7648
76.7898
88.4973
102.1742
118.1552
136.8315
25
28.2432
32.0303
36.4593
41.6459
47.7271
54.8645
63.2490
73.1059
84.7009
98.3471
114.4133
133.3339
155.6196
26
29.5256
33.6709
38.5530
44.3117
51.1135
59.1564
68.6765
79.9544
93.3240
109.1818
127.9988
150.3339
176.8501
27
30.8209
35.3443
40.7096
47.0842
54.6691
63.7058
74.4838
87.3508
102.7231
121.0999
143.0786
169.3740
200.8406
28
32.1291
37.0512
42.9309
49.9676
58.4026
68.5281
80.6977
95.3388
112.9682
134.2099
159.8173
190.6989
227.9499
29
33.4504
38.7922
45.2189
52.9663
62.3227
73.6398
87.3465
103.9659
124.1354
148.6309
178.3972
214.5828
258.5834
30
34.7849
40.5681
47.5754
56.0849
66.4388
79.0582
94.4608
113.2832
136.3075
164.4940
199.0209
241.3327
293.1992
31
36.1327
42.3794
50.0027
59.3283
70.7608
84.8017
102.0730
123.3459
149.5752
181.9434
221.9132
271.2926
332.3151
32
37.4941
44.2270
52.5028
62.7015
75.2988
90.8898
110.2182
134.2135
164.0370
201.1378
247.3236
304.8477
376.5161
33
38.8690
46.1116
55.0778
66.2095
80.0638
97.3432
118.9334
145.9506
179.8003
222.2515
275.5292
342.4294
426.4632
34
40.2577
48.0338
57.7302
69.8579
85.0670
104.1838
128.2588
158.6267
196.9823
245.4767
306.8374
384.5210
482.9034
35
41.6603
49.9945
60.4621
73.6522
90.3203
111.4348
138.2369
172.3168
215.7108
271.0244
341.5896
431.6635
546.6808
36
43.0769
51.9944
63.2759
77.5983
95.8363
119.1209
148.9135
187.1021
236.1247
299.1268
380.1644
484.4631
618.7493
37
44.5076
54.0343
66.1742
81.7022
101.6281
127.2681
160.3374
203.0703
258.3759
330.0395
422.9825
543.5987
700.1867
38
45.9527
56.1149
69.1594
85.9703
107.7095
135.9042
172.5610
220.3159
282.6298
364.0434
470.5106
609.8305
792.2110
39
47.4123
58.2372
72.2342
90.4091
114.0950
145.0585
185.6403
238.9412
309.0665
401.4478
523.2667
684.0102
896.1984
40
48.8864
60.4020
75.4013
95.0255
120.7998
154.7620
199.6351
259.0565
337.8824
442.5926
581.8261
767.0914
1013.7042
41
50.3752
62.6100
78.6633
99.8265
127.8398
165.0477
214.6096
280.7810
369.2919
487.8518
646.8269
860.1424
1146.4858
42
51.8790
64.8622
82.0232
104.8196
135.2318
175.9505
230.6322
304.2435
403.5281
537.6370
718.9779
964.3595
1296.5289
43
53.3978
67.1595
85.4839
110.0124
142.9933
187.5076
247.7765
329.5830
440.8457
592.4007
799.0655
1081.0826
1466.0777
44
54.9318
69.5027
89.0484
115.4129
151.1430
199.7580
266.1209
356.9496
481.5218
652.6408
887.9627
1211.8125
1657.6678
45
56.4811
71.8927
92.7199
121.0294
159.7002
212.7435
285.7493
386.5056
525.8587
718.9048
986.6386
1358.2300
1874.1646
46
58.0459
74.3306
96.5015
126.8706
168.6852
226.5081
306.7518
418.4261
574.1860
791.7953
1096.1688
1522.2176
2118.8060
47
59.6263
76.8172
100.3965
132.9454
178.1194
241.0986
329.2244
452.9002
626.8628
871.9749
1217.7474
1705.8838
2395.2508
48
61.2226
79.3535
104.4084
139.2632
188.0254
256.5645
353.2701
490.1322
684.2804
960.1723
1352.6996
1911.5898
2707.6334
49
62.8348
81.9406
108.5406
145.8337
198.4267
272.9584
378.9990
530.3427
746.8656
1057.1896
1502.4965
2141.9806
3060.6258
50
64.4632
84.5794
112.7969
152.6671
209.3480
290.3359
406.5289
573.7702
815.0836
1163.9085
1668.7712
2400.0182
3459.5071
29
10%
11%
12%
13%
1%
0.9901
1.9704
2.9410
3.9020
4.8534
5.7955
6.7282
7.6517
8.5660
9.4713
10.3676
11.2551
12.1337
13.0037
13.8651
14.7179
15.5623
16.3983
17.2260
18.0456
18.8570
19.6604
20.4558
21.2434
22.0232
22.7952
23.5596
24.3164
25.0658
25.8077
26.5423
27.2696
27.9897
28.7027
29.4086
30.1075
30.7995
31.4847
32.1630
32.8347
33.4997
34.1581
34.8100
35.4555
36.0945
36.7272
37.3537
37.9740
38.5881
39.1961
2%
0.9804
1.9416
2.8839
3.8077
4.7135
5.6014
6.4720
7.3255
8.1622
8.9826
9.7868
10.5753
11.3484
12.1062
12.8493
13.5777
14.2919
14.9920
15.6785
16.3514
17.0112
17.6580
18.2922
18.9139
19.5235
20.1210
20.7069
21.2813
21.8444
22.3965
22.9377
23.4683
23.9886
24.4986
24.9986
25.4888
25.9695
26.4406
26.9026
27.3555
27.7995
28.2348
28.6616
29.0800
29.4902
29.8923
30.2866
30.6731
31.0521
31.4236
3%
0.9709
1.9135
2.8286
3.7171
4.5797
5.4172
6.2303
7.0197
7.7861
8.5302
9.2526
9.9540
10.6350
11.2961
11.9379
12.5611
13.1661
13.7535
14.3238
14.8775
15.4150
15.9369
16.4436
16.9355
17.4131
17.8768
18.3270
18.7641
19.1885
19.6004
20.0004
20.3888
20.7658
21.1318
21.4872
21.8323
22.1672
22.4925
22.8082
23.1148
23.4124
23.7014
23.9819
24.2543
24.5187
24.7754
25.0247
25.2667
25.5017
25.7298
4%
0.9615
1.8861
2.7751
3.6299
4.4518
5.2421
6.0021
6.7327
7.4353
8.1109
8.7605
9.3851
9.9856
10.5631
11.1184
11.6523
12.1657
12.6593
13.1339
13.5903
14.0292
14.4511
14.8568
15.2470
15.6221
15.9828
16.3296
16.6631
16.9837
17.2920
17.5885
17.8736
18.1476
18.4112
18.6646
18.9083
19.1426
19.3679
19.5845
19.7928
19.9931
20.1856
20.3708
20.5488
20.7200
20.8847
21.0429
21.1951
21.3415
21.4822
5%
0.9524
1.8594
2.7232
3.5460
4.3295
5.0757
5.7864
6.4632
7.1078
7.7217
8.3064
8.8633
9.3936
9.8986
10.3797
10.8378
11.2741
11.6896
12.0853
12.4622
12.8212
13.1630
13.4886
13.7986
14.0939
14.3752
14.6430
14.8981
15.1411
15.3725
15.5928
15.8027
16.0025
16.1929
16.3742
16.5469
16.7113
16.8679
17.0170
17.1591
17.2944
17.4232
17.5459
17.6628
17.7741
17.8801
17.9810
18.0772
18.1687
18.2559
6%
0.9434
1.8334
2.6730
3.4651
4.2124
4.9173
5.5824
6.2098
6.8017
7.3601
7.8869
8.3838
8.8527
9.2950
9.7122
10.1059
10.4773
10.8276
11.1581
11.4699
11.7641
12.0416
12.3034
12.5504
12.7834
13.0032
13.2105
13.4062
13.5907
13.7648
13.9291
14.0840
14.2302
14.3681
14.4982
14.6210
14.7368
14.8460
14.9491
15.0463
15.1380
15.2245
15.3062
15.3832
15.4558
15.5244
15.5890
15.6500
15.7076
15.7619
7%
0.9346
1.8080
2.6243
3.3872
4.1002
4.7665
5.3893
5.9713
6.5152
7.0236
7.4987
7.9427
8.3577
8.7455
9.1079
9.4466
9.7632
10.0591
10.3356
10.5940
10.8355
11.0612
11.2722
11.4693
11.6536
11.8258
11.9867
12.1371
12.2777
12.4090
12.5318
12.6466
12.7538
12.8540
12.9477
13.0352
13.1170
13.1935
13.2649
13.3317
13.3941
13.4524
13.5070
13.5579
13.6055
13.6500
13.6916
13.7305
13.7668
13.8007
30
8%
0.9259
1.7833
2.5771
3.3121
3.9927
4.6229
5.2064
5.7466
6.2469
6.7101
7.1390
7.5361
7.9038
8.2442
8.5595
8.8514
9.1216
9.3719
9.6036
9.8181
10.0168
10.2007
10.3711
10.5288
10.6748
10.8100
10.9352
11.0511
11.1584
11.2578
11.3498
11.4350
11.5139
11.5869
11.6546
11.7172
11.7752
11.8289
11.8786
11.9246
11.9672
12.0067
12.0432
12.0771
12.1084
12.1374
12.1643
12.1891
12.2122
12.2335
9%
0.9174
1.7591
2.5313
3.2397
3.8897
4.4859
5.0330
5.5348
5.9952
6.4177
6.8052
7.1607
7.4869
7.7862
8.0607
8.3126
8.5436
8.7556
8.9501
9.1285
9.2922
9.4424
9.5802
9.7066
9.8226
9.9290
10.0266
10.1161
10.1983
10.2737
10.3428
10.4062
10.4644
10.5178
10.5668
10.6118
10.6530
10.6908
10.7255
10.7574
10.7866
10.8134
10.8380
10.8605
10.8812
10.9002
10.9176
10.9336
10.9482
10.9617
10%
0.9091
1.7355
2.4869
3.1699
3.7908
4.3553
4.8684
5.3349
5.7590
6.1446
6.4951
6.8137
7.1034
7.3667
7.6061
7.8237
8.0216
8.2014
8.3649
8.5136
8.6487
8.7715
8.8832
8.9847
9.0770
9.1609
9.2372
9.3066
9.3696
9.4269
9.4790
9.5264
9.5694
9.6086
9.6442
9.6765
9.7059
9.7327
9.7570
9.7791
9.7991
9.8174
9.8340
9.8491
9.8628
9.8753
9.8866
9.8969
9.9063
9.9148
11%
0.9009
1.7125
2.4437
3.1024
3.6959
4.2305
4.7122
5.1461
5.5370
5.8892
6.2065
6.4924
6.7499
6.9819
7.1909
7.3792
7.5488
7.7016
7.8393
7.9633
8.0751
8.1757
8.2664
8.3481
8.4217
8.4881
8.5478
8.6016
8.6501
8.6938
8.7331
8.7686
8.8005
8.8293
8.8552
8.8786
8.8996
8.9186
8.9357
8.9511
8.9649
8.9774
8.9886
8.9988
9.0079
9.0161
9.0235
9.0302
9.0362
9.0417
12%
0.8929
1.6901
2.4018
3.0373
3.6048
4.1114
4.5638
4.9676
5.3282
5.6502
5.9377
6.1944
6.4235
6.6282
6.8109
6.9740
7.1196
7.2497
7.3658
7.4694
7.5620
7.6446
7.7184
7.7843
7.8431
7.8957
7.9426
7.9844
8.0218
8.0552
8.0850
8.1116
8.1354
8.1566
8.1755
8.1924
8.2075
8.2210
8.2330
8.2438
8.2534
8.2619
8.2696
8.2764
8.2825
8.2880
8.2928
8.2972
8.3010
8.3045
13%
0.8850
1.6681
2.3612
2.9745
3.5172
3.9975
4.4226
4.7988
5.1317
5.4262
5.6869
5.9176
6.1218
6.3025
6.4624
6.6039
6.7291
6.8399
6.9380
7.0248
7.1016
7.1695
7.2297
7.2829
7.3300
7.3717
7.4086
7.4412
7.4701
7.4957
7.5183
7.5383
7.5560
7.5717
7.5856
7.5979
7.6087
7.6183
7.6268
7.6344
7.6410
7.6469
7.6522
7.6568
7.6609
7.6645
7.6677
7.6705
7.6730
7.6752