In: Finance
A rich aunt has promised you $6,000 one year from today. In addition, each year after that, she has promised you a payment (on the anniversary of the last payment) that is 3% larger than the last payment. She will continue to show this generosity for 20years, giving a total of 20 payments. If the interest rate is 9%, what is her promise worth today?
The present value of the aunt's promise is?
Given Payment next year = 6000
Thereafter the payment shall increase by 3%
Also interest rate is 9%
Hence present value of 20 payments made by aunt is given as = Summison of Present value of Cash flow in each year. The computation is given below is given in the following table
Year | Payment by Aunt | Discounting factor at 9% Interest rate | Present value of payment |
6000*(1+3%)^(N-1) | 1/((1+9%)^N) | ||
N | A | B | C=A*B |
1 | 6000.00 (6000*(1+3%)^(1-1) | 0.91743 [1/((1+9%)^1)] | 5504.59 |
2 | 6180.00 (6000*(1+3%)^(2-1) | 0.84168 | 5201.58 |
3 | 6365.40 | 0.77218 | 4915.26 |
4 | 6556.36 | 0.70843 | 4644.69 |
5 | 6753.05 | 0.64993 | 4389.02 |
6 | 6955.64 | 0.59627 | 4147.42 |
7 | 7164.31 | 0.54703 | 3919.12 |
8 | 7379.24 | 0.50187 | 3703.39 |
9 | 7600.62 | 0.46043 | 3499.54 |
10 | 7828.64 | 0.42241 | 3306.90 |
11 | 8063.50 | 0.38753 | 3124.87 |
12 | 8305.40 | 0.35553 | 2952.86 |
13 | 8554.57 | 0.32618 | 2790.32 |
14 | 8811.20 | 0.29925 | 2636.72 |
15 | 9075.54 | 0.27454 | 2491.58 |
16 | 9347.80 | 0.25187 | 2354.43 |
17 | 9628.24 | 0.23107 | 2224.83 |
18 | 9917.09 | 0.21199 | 2102.36 |
19 | 10214.60 | 0.19449 | 1986.63 |
20 | 10521.04 | 0.17843 | 1877.28 |
Total | 67773.40 |
Hence present worth of the promise made by aunt = 67773.40