In: Finance
Please refer to the excel attachment for workings.
Please refer to the time graph drawn and presented as an attachment for better clarity of the question.
For the first 12 years
This is 12 year annuity with 1000 annual payments @ 6% per annum. So the accumulated value(AV) at the end of 12th year will be as below :-
AV= 16870 ( refer excel)
For the next 10 years
For this annuity 0th year means 12th Year of Previous Year. Hence the Future Value at 12th year of Previous annuity will be equal to the Present Value(PV) of Current Annuity at 0th year, which is equal to 16870.
Assume the yearly annuity of 10- year annuity be x per year.
Hence now we have the following data:
We can derive x by equating PV at 0th year (16870) with the Present Value of x per year for 10 years at 7% per annum. Hence we have :-
PV of x ( 7%, 10 year) = 16870
x * Annuity Factor ( 7%, 10 year)= 16870
x * 7.0236 = 16870
x = 16870/ 7.0236
= 2402 per annum for 10 years
Since the first payment is done 4 years after the 12th Year, therefore, first payment should be of Value ( 2402*4)
= 9608
*Note