You are on page 1of 52

FM212 - Principles of Finance

Asset Pricing

Lecture 2 – Time Value of Money II

James Clark FM212 - Principles of Finance 1


Key Topics
 Shortcut Formulas

 Annuity with Growth

 Annuity

 Perpetuity with Growth

 Perpetuity

 Shortcut Formulas – Cash Flows Occur at the Beginning of the Period

 Future Value using Shortcut Formulas

 Mortgage Example
James Clark FM212 - Principles of Finance 2
Lecture 2 - Time Value of Money II

Valuing Long-Lived Projects or Securities

Often the cash flow streams that we are interested in are comprised of multiple
payments/receipts. For example:

 Stocks pay dividends on a regular basis


 Bonds make regular interest payments

We can use PV techniques to arrive at a total value today for these cash flow
streams.

We can also use some shortcut formulas in certain cases to make our lives easier.
The shortcut formulas we will use include:

 Annuity  Perpetuity
 Annuity with growth  Perpetuity with growth

Before we look at the four shortcut formulas we will look at the mathematics
behind their derivations.
James Clark FM212 - Principles of Finance 3
Mathematical Aside: Sequences and Series

The sum of terms in a sequence is called a series, denoted by Sn:

S n = u1 + u2 + u3 + .......... + un

1st term in sequence nth term in sequence

Example

S n = 1 + 2 + 4 + 8 + 16 + ........

James Clark FM212 - Principles of Finance 4


Mathematical Aside: Sequences and Series

Geometric series

A geometric series is the sum of n terms where the first term is denoted by a
and each new term after the first term is obtained by multiplying the preceding
term by a constant factor x:

1st term 2nd term nth term

a + ax + ax 2 + .......ax n − 2 + ax n −1

n terms in series

James Clark FM212 - Principles of Finance 5


Mathematical Aside: Sequences and Series

Sum of first n terms in a geometric series where n is finite

Define the sum of the first n terms as Sn :

Sn = a + ax + ax 2 + ....... + ax n − 2 + ax n −1 Equation 1

Multiply both sides of the equation by x: Common terms

S n . ( x ) = ax + ax 2 + ax3 + ....... + ax n −1 + ax n Equation 2

James Clark FM212 - Principles of Finance 6


Mathematical Aside: Sequences and Series

Sum of first n terms in a geometric series where n is finite

Equation 1 – Equation 2
Common terms cancel

S n = a + ax + ax 2 + ..... + ax n − 2 + ax n −1 Equation 1

Sn . ( x ) = ax + ax 2 + ..... + ax n − 2 + ax n −1 + ax n Equation 2

Sn − Sn . ( x ) = a − ax n

Therefore S n − S n . ( x ) = a − ax n

James Clark FM212 - Principles of Finance 7


Mathematical Aside: Sequences and Series

Sum of first n terms in a geometric series where n is finite

Factor left hand side by Sn and right hand side by a and rearrange to make Sn the
subject of the equation:

a (1 − x n )
Sn =
(1 − x )
The formula derived above enables us to calculate quickly the series we originally
defined:

S n = a + ax + ax 2 + ....... + ax n − 2 + ax n −1
It is important to recognise that if the first term was defined as ax rather than a
or if there were (n+1) terms for example rather than n, then the formula derived
above would have to be modified.

James Clark FM212 - Principles of Finance 8


Mathematical Aside: Sequences and Series

Sum to infinity of a geometric series

Previously we have looked at the sum of a geometric series where n is finite.

If n now tends towards infinity

a (1 − x n )
Sn = where n→∞
(1 − x )

and if x satisfies the following −1 < x < 1 i.e. x < 1 then the sum to
infinity of a geometric series can be calculated from

a
S∞ =
1− x

James Clark FM212 - Principles of Finance 9


Lecture 2 - Time Value of Money II

Annuity with Growth

The diagram below depicts an annuity with growth:

t=0 t=1 t=2 t=3 t=n-1 t=n

PV C C(1+g) C(1+g)2 C(1+g)n-2 C(1+g)n-1

C (1 + g ) C (1 + g ) C (1 + g )
n−2 n −1
C
PV = + ......... + +
(1 + r ) (1 + r ) 2
( )
1 + r
n −1
( )
1 + r
n

James Clark FM212 - Principles of Finance 10


Lecture 2 - Time Value of Money II

Annuity with Growth

From the diagram and PV equation on the previous slide what are the key
characteristics of an annuity with growth?

1. The first cash flow occurs at the end of the 1st period and is denoted by C.
2. The cash flows must grow at a constant rate each period denoted by g.
3. The timing of the cash flows occur at constant intervals.
2.4. The
Thefirst
discount rateoccurs
cash flow is theateffective
the end ofrate
the for the time
1st period andperiod in between
is denoted by C. cash
flows and is constant over time and denoted by r.
5. There are n time periods between cash flows where n is finite.
6. The PV valuation point is one period before the first cash flow.

James Clark FM212 - Principles of Finance 11


Lecture 2 - Time Value of Money II

Annuity with Growth

Derivation of the Annuity with Growth Formula

Define C 1+ g
a= x= .
1+ r 1+ r

The PV calculation for an annuity with growth can therefore be rewritten as

PV = a + ax + ax 2 + ............ + ax n − 2 + ax n −1.

Geometric series

James Clark FM212 - Principles of Finance 12


Lecture 2 - Time Value of Money II

Annuity with Growth

Derivation of the Annuity with Growth Formula

Using the formula for a geometric series:

1 − x n 
PV = a  
 1 − x 
Plug in for a and x as defined on the previous slide:

  1 + g n 
1 −   
C   1+ r  
PV =
1+ r  1− 1+ g 
 1 + r 
 
Simplify the denominator:
James Clark FM212 - Principles of Finance 13
Lecture 2 - Time Value of Money II

Annuity with Growth

Derivation of the Annuity with Growth Formula

  1+ g 
n

 1−   
 1 + r 
PV = C  
 (1 + r )(1 + g ) 
1 + r − 1+ r 
 

  1 + g n 
1 −   
  1+ r  
PV = C
 r−g 
 
 
Note r cannot equal g in this formula.
James Clark FM212 - Principles of Finance 14
Lecture 2 - Time Value of Money II

Annuity with Growth Example

You work for a pharmaceutical company that has developed a new drug. The
patent on the drug will last 17 years. You expect that the new drug will generate
a cash inflow of £4 million in its first year (assume the cash flow occurs at the
end of the year, t=1) and that this amount will grow at a rate of 6% every year
until the patent expires. Once the patent expires assume cash flows after this
point are zero. What is the present value of the new drug if the interest rate is
8% per year?

t=0 t=1 t=2 t=3 t=16 t=17

PV £4m £4m(1.06) £4m(1.06)2 £4m(1.06)15 £4m(1.06)16

These cash flows are an annuity with growth.

James Clark FM212 - Principles of Finance 15


Lecture 2 - Time Value of Money II

Annuity with Growth Example

t=0 t=1 t=2 t=3 t=16 t=17

PV £4m £4m(1.06) £4m(1.06)2 £4m(1.06)15 £4m(1.06)16

1. The first cash flow occurs at the end of the 1st period and is denoted by C.
Yes, £4m.
2. The cash flows must grow at a constant rate each period denoted by g. Yes,
6% per year.
2.3. The
Thefirst
timing
cashof theoccurs
flow cash at
flows occur
the end at constant
of the 1st periodintervals. Yes, by
and is denoted yearly.
C.
4. The discount rate is the effective rate for the time period in between cash
flows and is constant over time and denoted by r. Yes, the EAR is 8%.
5. There are n time periods between cash flows where n is finite. Yes, 17 years.
6. The PV valuation point is one period before the first cash flow. Yes.

James Clark FM212 - Principles of Finance 16


Lecture 2 - Time Value of Money II

Annuity with Growth Example

  1 + g n 
1 −   
1+ r  
PV = C  
 r−g 
 
 

  1.06 17 
1 −   
PV = £4m  
1.08  
= £54, 445, 424.54
 0.08 − 0.06 
 
 

The present value of the drug is £54,445,424.54.


James Clark FM212 - Principles of Finance 17
Lecture 2 - Time Value of Money II

Annuity

The diagram below depicts an annuity:

t=0 t=1 t=2 t=3 t=n-1 t=n

PV C C C C C

C C C C
PV = + ......... + +
(1 + r ) (1 + r )2 ( )
1 + r
n −1
( )
1 + r
n

James Clark FM212 - Principles of Finance 18


Lecture 2 - Time Value of Money II

Annuity

From the diagram and PV equation on the previous slide what are the key
characteristics of an annuity?

1. The first cash flow occurs at the end of the 1st period and is denoted by C.
2. The cash flow C must be constant each period.
3. The timing of the cash flows occur at constant intervals.
2.4. The
Thefirst
discount rate
cash flow is the
occurs at effective
the end ofrate
the 1for the time
st period and period in between
is denoted by C. cash
flows and is constant over time and is denoted by r.
5. There are n time periods between cash flows where n is finite.
6. The PV valuation point is one period before the first cash flow.

James Clark FM212 - Principles of Finance 19


Lecture 2 - Time Value of Money II

Annuity

Derivation of the Annuity Formula

We could apply the same method as with the derivation for the annuity with
growth where we would define

C 1
a= x=
1+ r 1+ r

and use the formula for a geometric series (try this method for homework).

We looked at the annuity with growth first, as once we have the annuity with
growth formula we can easily and quickly derive the other three shortcut
formulas.

James Clark FM212 - Principles of Finance 20


Lecture 2 - Time Value of Money II

Annuity

Derivation of the Annuity Formula


t=0 t=1 t=2 t=3 t=n-1 t=n

PV C C C C C

We can view the cash flows of an annuity as the same as an annuity with
growth but with the growth rate equal to zero.

We can use the growing annuity formula again to derive the annuity formula by
setting the growth rate to zero.

James Clark FM212 - Principles of Finance 21


Lecture 2 - Time Value of Money II

Annuity

Derivation of the Annuity Formula


n is a finite number
Set the growth rate g
 (1 + g )n 
to zero 1 − 
 ( + )
n
1 r 
PV = C  
r−g
 
 
 

 1 
 1 − 
( )+
n
1 r
PV = C  
 r 
 
 

James Clark FM212 - Principles of Finance 22


Lecture 2 - Time Value of Money II

Annuity Example

You have won the lottery! You can chose between £7 million today or you can
receive monthly payments of £40,000 at the end of every month for 30 years
starting today i.e. first payment in one month’s time. The annual stated interest
rate is 6% with semi-annual compounding. What option do you choose?

The value of taking £7million today is £7 million.


The second option where time t is measured in months is depicted below.

t=0 t=1 t=2 t=3 t= 359 t =360

PV £40,000 £40,000 £40,000 £40,000 £40,000

These cash flows are an annuity.


James Clark FM212 - Principles of Finance 23
Lecture 2 - Time Value of Money II

Annuity Example

The relevant discount rate to use in the annuity formula is the effective rate in
between the cash flows i.e. monthly effective rate.

Since the stated annual interest rate is quoted with semi-annual compounding
k = 2.
Stated annual interest rate 0.06
= = 0.03
k 2

3% is the effective rate for 6 months.


(1.03)1/ 6 − 1 = 0.00494

The monthly effective rate to use in the annuity formula is 0.494%.

James Clark FM212 - Principles of Finance 24


Lecture 2 - Time Value of Money II

Annuity Example

t=0 t=1 t=2 t=3 t= 359 t =360

PV £40,000 £40,000 £40,000 £40,000 £40,000

1. The first cash flow occurs at the end of the 1st period and is denoted by C. Yes, C is
£40,000.
2. The cash flow C must be constant each period. Yes, £40,000.
3. The timing of the cash flows occur at constant intervals, at the end of each
period. Yes, monthly.
4. The discount rate is the effective rate for the time period in between cash flows and is
constant over time and is denoted by r. Yes, 0.494%.
5. There are n time periods between cash flows where n is finite. Yes, 360 monthly
periods.
6. The PV valuation point is one period before the first cash flow. Yes.

James Clark FM212 - Principles of Finance 25


Lecture 2 - Time Value of Money II

Annuity Example

 1 
 1 − 
( + )
n
1 r
PV = C  
 r 
 
 

 1 
1 − 1.00494 360 
PV = £40, 000 
( )  = £6, 724, 684.78
 0.00494 
 
 

Therefore take the £7 million today as its PV is higher.

James Clark FM212 - Principles of Finance 26


Lecture 2 - Time Value of Money II

Perpetuity with Growth

The diagram below depicts a perpetuity with growth:

t=0 t=1 t=2 t=3 t= 4 t=n→∞

PV C C(1+g) C(1+g)2 C(1+g)3

C (1 + g ) C (1 + g ) C (1 + g )
2 3
C
PV = + + + + ...............
(1 + r ) (1 + r ) 2
(1 + r )
3
(1 + r )
4

James Clark FM212 - Principles of Finance 27


Lecture 2 - Time Value of Money II

Perpetuity with Growth

From the diagram and PV equation on the previous slide what are the key
characteristics of a perpetuity with growth?

1. The first cash flow occurs at the end of the 1st period and is denoted by C.
2. The cash flows must grow at a constant rate each period denoted by g.
3. The timing of the cash flows occur at constant intervals.
4. The discount rate is the effective rate for the period in between cash flows
andfirst
2. The is constant
cash flow over
occurstime and
at the is of
end denoted by r. and is denoted by C.
the 1st period
5. n the number of periods tends to infinity.
6. The PV valuation point is one period before the first cash flow.
7. The discount rate for the period in between cash flows has to be greater
than the growth rate between cash flows i.e. r > g.

James Clark FM212 - Principles of Finance 28


Lecture 2 - Time Value of Money II

Perpetuity with Growth

Derivation of the Perpetuity with Growth Formula

We could apply the same method as with the derivation for the annuity with
growth where we would define

C 1+ g
a= x=
1+ r 1+ r

and use the formula for the sum to infinity of a geometric series (try this
method for homework).

We looked at the annuity with growth first, as once we have that formula we
can easily and quickly derive the other three shortcut formulas.

James Clark FM212 - Principles of Finance 29


Lecture 2 - Time Value of Money II

Perpetuity with Growth

Derivation of the Perpetuity with Growth Formula


t=0 t=1 t=2 t=3 t= 4 t=n→∞

PV C C(1+g) C(1+g)2 C(1+g)3

A perpetuity with growth is defined in the same manner as an annuity with


growth but for the perpetuity with growth n the number of time period tends
to infinity.
We can use the annuity with growth formula again to derive the perpetuity with
growth formula by letting n tend to infinity.

(1 + g )
n

As n tends to infinity tends to zero if r > g.


(1 + r )
n

James Clark FM212 - Principles of Finance 30


Lecture 2 - Time Value of Money II

Perpetuity with Growth

Derivation of the Perpetuity with Growth Formula


Tends to zero as n→∞
if r > g i.e. the
modulus of (1+g)/(1+r)
 (1 + g )n  is less than 1 which will
1 − 
 (1 + r )
n
 be the case if we use a
PV = C   positive discount rate
r−g
  and a suitable growth
  rate.
 

C
PV =
r−g

James Clark FM212 - Principles of Finance 31


Lecture 2 - Time Value of Money II

Perpetuity with Growth Example

A rich relative has bequeathed you a growing perpetuity. The first payment will
occur in one year and will be £2000. Each year after that you will receive a
payment that is 8% larger than the previous payment. This pattern of payments
will go on forever. If the interest rate is 15% per year what is today’s value of the
bequest?

t=0 t=1 t=2 t=3 t=4 t=n→∞

PV £2000 £2000(1.08) £2000(1.08)2 £2000(1.08)3

The series of cash flows above represents a perpetuity with growth.

James Clark FM212 - Principles of Finance 32


Lecture 2 - Time Value of Money II

Perpetuity with Growth Example

Perpetuity with Growth

1. The first cash flow occurs at the end of the 1st period and is denoted by C.
Yes, C is £2000.
2. The cash flows must grow at a constant rate each period denoted by g. Yes,
8% per year.
3. The timing of the cash flows occur at constant intervals. Yes, yearly.
2.4. The
Thefirst
discount rate
cash flow is the
occurs ateffective
the end ofrate
the for the time
1st period andperiod in between
is denoted by C. cash
flows and is constant over time and is denoted by r. Yes, the EAR is 15%.
5. n the number of periods tends to infinity. Yes.
6. The PV valuation point is one period before the first cash flow. Yes.
7. The discount rate for the period in between cash flows has to be greater
than the growth rate between cash flows i.e. r > g. Yes, 15% > 8%.

James Clark FM212 - Principles of Finance 33


Lecture 2 - Time Value of Money II

Perpetuity with Growth Example

C
PV =
r−g

£2000
PV = = £28,571.43
0.15 − 0.08

The PV of the bequest is £28,571.43.

James Clark FM212 - Principles of Finance 34


Lecture 2 - Time Value of Money II

Perpetuity

The diagram below depicts a perpetuity:

t=0 t=1 t=2 t=3 t= 4 t=n→∞

PV C C C C

C C C C
PV = + + + + ...............
(1 + r ) (1 + r ) (1 + r ) (1 + r )
2 3 4

James Clark FM212 - Principles of Finance 35


Lecture 2 - Time Value of Money II

Perpetuity

From the diagram and PV equation on the previous slide what are the key
characteristics of a perpetuity?

1. The first cash flow occurs at the end of the 1st period and is denoted by C.
2. The cash flow C must be constant each period.
3. The timing of the cash flows occur at constant intervals.
2.4. The
Thefirst
discount rate
cash flow is the
occurs ateffective
the end ofrate
the for the period
1st period and is in between
denoted by C.cash flows
and is constant over time and is denoted by r.
5. n the number of periods tends to infinity.
6. The PV valuation point is one period before the first cash flow.

James Clark FM212 - Principles of Finance 36


Lecture 2 - Time Value of Money II

Perpetuity

Derivation of the Perpetuity Formula

We could apply the same method as with the derivation for the annuity with
growth where we would define

C 1
a= x=
1+ r 1+ r

and use the formula for the sum to infinity of a geometric series (try this
method for homework).

We looked at the annuity with growth first, as once we have that formula we
can easily and quickly derive the other three shortcut formulas.

James Clark FM212 - Principles of Finance 37


Lecture 2 - Time Value of Money II

Perpetuity

t=0 t=1 t=2 t=3 t= 4 t=n→∞

PV C C(1+g) C(1+g)2 C(1+g)3

A perpetuity is defined in the same manner as an annuity with growth but for
the perpetuity with growth n the number of time periods tends to infinity and
the growth rate is zero.

We can use the annuity with growth formula again to derive the perpetuity with
growth formula by letting n tend to infinity and setting the growth rate g to
zero.

James Clark FM212 - Principles of Finance 38


Lecture 2 - Time Value of Money II

Perpetuity

Tends to zero as n→∞


Set the growth rate to if r > g i.e. the
 (1 + g )n  modulus of (1+g)/(1+r)
zero 1 − 
 ( + )
n
1 r  is less than 1 which will
PV = C   be the case if we use a
r−g
  positive discount rate
  and a growth rate of
 
zero.

C
PV =
r

James Clark FM212 - Principles of Finance 39


Lecture 2 - Time Value of Money II

Perpetuity Example

You are going to enter into a contract to receive cash flows of £50 every year
forever with the first cash flow starting at t=3. What is the present value of these
cash flows today, t=0 if the stated annual interest rate is 6% with semi-annual
compounding?
t=0 t=1 t=2 t=3 t=4 t=5 t=6 t=n→∞

PV £50 £50 £50 £50


The series of cash flows above represents a perpetuity.

What is the relevant effective rate needed to discount the cash flows?
k 2
 Stated annual interest Rate   0.06 
EAR = 1 +  − 1 = 1 +  − 1 = 0.0609
 k   2 
The EAR is the relevant effective rate to discount the cash flows and is 6.09%.
James Clark FM212 - Principles of Finance 40
Lecture 2 - Time Value of Money II

Perpetuity Example

Perpetuity

1. The first cash flow occurs at the end of the 1st period and is denoted by C.
The first cash flow C of £50 occurs at t=3. This makes the 1st period the
3rd year. This makes t=2 the valuation point for the perpetuity formula.
2. The cash flow C must be constant each period. Yes £50.
3. The timing of the cash flows occur at constant intervals. Yes, every year.
4. The discount rate is the effective rate for the time period in between cash
2. The firstand
cashisflow occursover
at thetime
end and
of the st period and is denoted by C.
flows constant is1denoted by r. The cash flows are
annual so the relevant discount rate is the EAR which is 6.09%.
5. n the number of periods tends to infinity. Yes, n tends to infinity.
6. The PV valuation point is one period before the first cash flow. PV
valuation point will be t=2. We must therefore discount the PV from the
perpetuity formula from t=2 back to t=0.

James Clark FM212 - Principles of Finance 41


Lecture 2 - Time Value of Money II

Perpetuity Example

t=0 t=1 t=2 t=3 t=4 t=5 t=6 t=n→∞

PV0 PV2 £50 £50 £50 £50

C £50
PV2 = = = £821.02
r 0.0609

1  £50 
PV0 = 2   = £729.46
(1.0609 )  0.0609 

The PV of the cash flows at t = 0 is £729.46.

James Clark FM212 - Principles of Finance 42


Lecture 2 - Time Value of Money II

Shortcut Formulas – Cash Flows Occur at the Beginning of the Period

In the four shortcut formulas we have derived the cash flows occur at the end of
each period. For example the first cash flow C occurs at the end of the first
period i.e. one period after the PV point.

We could derive four new shortcut formulas where the cash flows occur at the
beginning of each period. Fortunately we can use our knowledge of our original
four shortcut formulas and some intuition to answer these types of questions.

For an example we will look at an annuity, with n periods, where the cash flows
occur at the beginning of each period. This is known as an annuity due. The
logic that follows for the annuity can be applied to all of the shortcut formulas.

James Clark FM212 - Principles of Finance 43


Lecture 2 - Time Value of Money II

Shortcut Formulas – Cash Flows Occur at the Beginning of the Period

Annuity Due Example


t=0 t=1 t=2 t=3 t=n-1 t=n

C C C C C
PV

C C C C
PV = C + + ......... + +
(1 + r ) (1 + r )2 (1 + r )
n−2
(1 + r )
n −1

James Clark FM212 - Principles of Finance 44


Lecture 2 - Time Value of Money II

Shortcut Formulas – First Cash Flow at the Beginning of the Period

Annuity Due Example


t=0 t=1 t=2 t=3 t=n-1 t=n

C C C C C
PV
We can calculate the PV of these cash flows using
The PV of C at t=0 is
the annuity formula where the number of cash flows
simply just C.
at the end of each period is n-1.
 1 
 1 − n −1 

PV = C + C 
(1 + r ) 
 r 
 
 
James Clark FM212 - Principles of Finance 45
Lecture 2 - Time Value of Money II

Shortcut Formulas – Future Values

Although we have calculated the PV for the shortcut formulas we could also
calculate the future value. The logic that follows for the annuity can be applied
to all of the shortcut formulas.
Annuity Example
t=0 t=1 t=2 t=3 t=n-1 t=n

C C C C C
FV

FVn = C (1 + r ) + C (1 + r ) ........ + C (1 + r ) + C
n −1 n−2

James Clark FM212 - Principles of Finance 46


Lecture 2 - Time Value of Money II

Shortcut Formulas – Future Values

Factor out on the right hand side of the equation (1+r)n.

 C C C C 
FVn = (1 + r ) + ........ + +
n
 n 
1 + r (1 + r ) (1 + r ) (1 + r ) 
2 n −1

PV of an annuity

 1 
 1 − 
(1 + r )  (1 + r )n − 1 
n

FVn = (1 + r ) C   =C
n

 r   r 
 
 

James Clark FM212 - Principles of Finance 47


Lecture 2 - Time Value of Money II

Mortgage Example

Assume a world where annual interest rates are expected to be constant at 3%


for the foreseeable future. You wish to buy a flat and a mortgage company
agrees to lend you £950,000 today. The mortgage has a term of 25 years. You
promise the mortgage company a fixed repayment at the end of each of the
next 25 years. What is the fair repayment?

t=0 t=1 t=2 t=3 t= 24 t =25

£950,000 C C C C C

These cash flows are an annuity.

James Clark FM212 - Principles of Finance 48


Lecture 2 - Time Value of Money II

Mortgage Example

 1 
 1 − 
( + )
n
1 r
PV = C  
 r 
 
 

£950, 000
C= = £54,556.48
 1 
 1 − 25 
 ( 1.03 ) 
 0.03 
 
 

The fair yearly mortgage repayment is £54,556.48.


James Clark FM212 - Principles of Finance 49
Lecture 2 - Time Value of Money II

Mortgage Example

Time (Years) Payment Number Beginning of Period Loan Balance Mortgage Payment Interest Repayment of Principal End of Period Loan Balance

1 1 £950,000 £54,556.48 £28,500.00 £26,056.48 £923,943.52


2 2 £923,943.52 £54,556.48 £27,718.31 £26,838.17 £897,105.35
3 3 £897,105.35 £54,556.48 £26,913.16 £27,643.32 £869,462.03
4 4 £869,462.03 £54,556.48 £26,083.86 £28,472.62 £840,989.42
5 5 £840,989.42 £54,556.48 £25,229.68 £29,326.79 £811,662.62
6 6 £811,662.62 £54,556.48 £24,349.88 £30,206.60 £781,456.02
7 7 £781,456.02 £54,556.48 £23,443.68 £31,112.80 £750,343.23
8 8 £750,343.23 £54,556.48 £22,510.30 £32,046.18 £718,297.05
9 9 £718,297.05 £54,556.48 £21,548.91 £33,007.57 £685,289.48
10 10 £685,289.48 £54,556.48 £20,558.68 £33,997.79 £651,291.69
11 11 £651,291.69 £54,556.48 £19,538.75 £35,017.73 £616,273.96
12 12 £616,273.96 £54,556.48 £18,488.22 £36,068.26 £580,205.70
13 13 £580,205.70 £54,556.48 £17,406.17 £37,150.31 £543,055.39
14 14 £543,055.39 £54,556.48 £16,291.66 £38,264.82 £504,790.58
15 15 £504,790.58 £54,556.48 £15,143.72 £39,412.76 £465,377.82
16 16 £465,377.82 £54,556.48 £13,961.33 £40,595.14 £424,782.68
17 17 £424,782.68 £54,556.48 £12,743.48 £41,813.00 £382,969.68
18 18 £382,969.68 £54,556.48 £11,489.09 £43,067.39 £339,902.29
19 19 £339,902.29 £54,556.48 £10,197.07 £44,359.41 £295,542.88
20 20 £295,542.88 £54,556.48 £8,866.29 £45,690.19 £249,852.69
21 21 £249,852.69 £54,556.48 £7,495.58 £47,060.90 £202,791.80
22 22 £202,791.80 £54,556.48 £6,083.75 £48,472.72 £154,319.07
23 23 £154,319.07 £54,556.48 £4,629.57 £49,926.91 £104,392.17
24 24 £104,392.17 £54,556.48 £3,131.76 £51,424.71 £52,967.45
25 25 £52,967.45 £54,556.48 £1,589.02 £52,967.45 -£0.00

James Clark FM212 - Principles of Finance 50


Lecture 2 - Time Value of Money II

Mortgage Example

Mortgage Schedule
£60,000.00

£50,000.00

£40,000.00
Mortage Payment

£30,000.00
Repyment of Principle
Interest

£20,000.00

£10,000.00

£0.00
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
Payment Number

James Clark FM212 - Principles of Finance 51


Summary Key Topics
 Shortcut Formulas

 Annuity with Growth

 Annuity

 Perpetuity with Growth

 Perpetuity

 Shortcut Formulas – Cash Flows Occur at the Beginning of the Period

 Future Value using Shortcut Formulas

 Mortgage Example
James Clark FM212 - Principles of Finance 52

You might also like