In: Finance
Rate is quoted yearly 9.6 %, so monthly rate will be 9.6/12 = 0.8%
We need to compound by 0.8% per month.
First payment will be received after 9 years means 9*12=108 months
Thereafter annually we will receive installment of $1340, means 108+12 = 120 months, 132 months and so on.
Present value is calculated by : - FV/(1+r)t
Here FV is 1340, r is 0.8% and t is 108, solving it comes to $566.71, its the first installment
For second installment FV is 1340, r is 0.8% and t is 120, solving it comes to $515.04, its second installment
doing this till all 20 installments and accumulating its balance will be our Present Value.
I have done that in excel, here is the table below :-
Installment | FV | Base | Rate | Rate | Period | Factor | PV |
1 | 1340 | 1 | 0.008 | 1.008 | 108 | 2.36 | 566.7184 |
2 | 1340 | 1 | 0.008 | 1.008 | 120 | 2.60 | 515.04 |
3 | 1340 | 1 | 0.008 | 1.008 | 132 | 2.86 | 468.074 |
4 | 1340 | 1 | 0.008 | 1.008 | 144 | 3.15 | 425.3909 |
5 | 1340 | 1 | 0.008 | 1.008 | 156 | 3.47 | 386.5999 |
6 | 1340 | 1 | 0.008 | 1.008 | 168 | 3.81 | 351.3463 |
7 | 1340 | 1 | 0.008 | 1.008 | 180 | 4.20 | 319.3074 |
8 | 1340 | 1 | 0.008 | 1.008 | 192 | 4.62 | 290.1901 |
9 | 1340 | 1 | 0.008 | 1.008 | 204 | 5.08 | 263.728 |
10 | 1340 | 1 | 0.008 | 1.008 | 216 | 5.59 | 239.6789 |
11 | 1340 | 1 | 0.008 | 1.008 | 228 | 6.15 | 217.8229 |
12 | 1340 | 1 | 0.008 | 1.008 | 240 | 6.77 | 197.9598 |
13 | 1340 | 1 | 0.008 | 1.008 | 252 | 7.45 | 179.9081 |
14 | 1340 | 1 | 0.008 | 1.008 | 264 | 8.20 | 163.5025 |
15 | 1340 | 1 | 0.008 | 1.008 | 276 | 9.02 | 148.5929 |
16 | 1340 | 1 | 0.008 | 1.008 | 288 | 9.92 | 135.0428 |
17 | 1340 | 1 | 0.008 | 1.008 | 300 | 10.92 | 122.7284 |
18 | 1340 | 1 | 0.008 | 1.008 | 312 | 12.01 | 111.537 |
19 | 1340 | 1 | 0.008 | 1.008 | 324 | 13.22 | 101.366 |
20 | 1340 | 1 | 0.008 | 1.008 | 336 | 14.55 | 92.12256 |
5296.657 |
Present Value of annuity is $5296.65