CHAPTER 7 FINANCIAL MATHEMATICS Page Contents 7.1 Compound Value 115 7.2 Compound Value of an Annuity 116 7.3 Sinking Funds 117 7.4 Present Value 120 7.5 Present Value of an Annuity 120 7.6 Term Loans and Amortization 121 Exercise Objectives: 7.1 125 After working through this chapter, you should be able to: (i) explain the term compound interest; (ii) explain the meaning of an annuity; (iii) calculate the compound amount and the present value of an annuity; (iv) set up an amortization schedule for the amortization of debt; (v) set up a sinking fund schedule and explain some of the applications of sinking funds. Compound Value Chapter 7: Financial Mathematics Define the following terms : P0 = principal, or beginning amount at time 0. i = interest rate I = total amount of interest earned. Pn = principal value at the end of n periods Then Pn may be calculated as follows : P1 = P0 + I = P0 + P0i = P0(1 + i) P2 = P1 + P1i = P1(1 + i) = P0(1 + i)2 P3 = P2 + P2i + P2(1 + i) = P0(1 + i)3 Pn = P0(1 + i)n where (1 + i)n is called the Compound Value Interest Factor. Example 1 A loan of $35,000 made today is to be repaid by a single payment of 42,000 two years from now. Find the annual interest rate. 42,000 = 35,000 (1 + i)2 (1 + i)2 = 1.2 (1 + i) = 1.095 i = 9.5% When compounding periods are more frequent than once a year, then i Pn P0 1 m mn where m is the numbers of times per year compounding occurs. Example 2 115 Chapter 7: Financial Mathematics Find the amount to which $10,000 will grow after five years if semiannual compounding is applied to a stated 5% interest rate. i = 5% m=2 5% P5 10,000 1 2 7.2 25 10,000(1.025)10 $12,800 Compound Value of an Annuity Def : An annuity is defined as a series of payments of a fixed amount for a specified number of years. Each payment occurs at the end of the year. Example 3 Suppose you are to receive a three-year annuity of $10,000 and deposit each annual payment in a saving account paying 8% interest. How much will you have at the end of the third year? End of Year 0 1 2 3 10,000 10,000 10,000 1.08 10,800 (1.08)2 11,664 Compound Sum : $32,464 ====== In general, we have : 0 1 2 3· · · R R R · · · n1 R n R R(1 + i) · · · R(1 + i)n2 R(1 + i)n1 Sn Define Sn = compound sum R = periodic receipt 116 Chapter 7: Financial Mathematics n = length of annuity Sn R R(1 i ) R(1 i )n 2 R(1 i )n 1 R 1 (1 i ) (1 i ) n 2 (1 i ) n 1 (1 i ) n 1 R i Compound Value Factor of an annuity. 7.3 Sinking Funds - When a sum of money will be needed at some future date, a good practice is to accumulate systematically a fund that will equal the sum desired at the time it is needed. Money accumulated in this way is called a sinking fund. Example 4 A machine acquired at the beginning of this year is expected to last 10 years and its replacement price is estimated to be $8,000. What annual provision must be made to ensure sufficient fund is available if money can be invested at 8% per annum? (i) If the sinking fund a is to be set aside at the end of each year, 0 1 2 3 · · · · · 10 a a a · · · · · a then a + a(1.08) + a(1.08)2 + + a(1.08)9 = 8,000 (1.08)10 1 a 8,000 0.08 a = $552.23 117 replace the machine Chapter 7: Financial Mathematics (ii) Suppose the firm wish to start the fund now (i.e., set aside a sum of money a at the beginning of each year) 0 1 2 · · · · · a a a · · · · · 9 10 replace the machine a then a (1 i) a (1 i)2 a (1 i)10 8,000 a (1 i ) 1 (1 i ) 2 (1 i ) 9 8,000 (1 i )10 1 a (1 i ) 8,000 i a = 511.33 Example 5 Sinking Fund Schedules The View Royal Fire District needs a new fire truck which will cost $300,000. The district is able to arrange the necessary financing provided a sinking fund is established to provide for repayment of the debt. The loan must be repaid in four years. Monies for repayment will come from a tax increase on the land owners who are part of the fire district. The interest cost on the loan must be paid every six months as per the loan agreement with the province. If the district earns 8% compounded annually on the sinking fund, if the interest rate on the loan is 12% compounded semi-annually and if the payment must be made annually to the sinking fund, answer the following questions. a) Set up a sinking fund schedule to show the accumulation of the fund and the book value of the debt for each year. b) Show the total annual expense associated with the interest payment and the sinking fund payment. 118 Chapter 7: Financial Mathematics A B C D E F Year Regular Payment Payment Of Interest Increase In Fund Accumulated Balance In the Fund Accumulated Book Value Of the Debt 0 $300,000.00 1 $66,576.24 0 $66,576.24 $66,576.24 $233,423.76 2 $66,576.24 $5,326.10 $71,902.34 $138,478.58 $161,521.42 3 $66,576.24 $11,078.29 $77,654.53 $216,133.11 $83,866.89 4 $66,576.24 $17,290.65 $83,866.89 $300,000.00 $00000.00 TOTALS $266,304.96 $33,695.04 $300,000.00 N/A N/A Example 6 Partial Sinking Fund Schedules A small municipality is setting up a sinking fund with annual payments to repay a debt of $520,000. The sinking fund will earn 12.55088%, compounded annually. If the fund is to accumulate the desired sum of $520,000 over 28 years, construct a partial sinking fund schedule which shows the fund at periods 3, 27 and 28. A B C D E F Year Regular Payment Payment Of Interest Increase In Fund Accumulated Balance In the Fund Accumulated Book Value Of the Debt 2 $2,472.03 $5,254.33 $514,745.71 3 $2,472.03 $8,385.83 $511,614.18 $659.46 $3,131.50 26 7.4 $406,344.99 27 $2,472.03 $50,999.87 $53,471.91 $459,816.90 $60,183.10 28 $2,472.03 $57,711.07 $60,183.10 520,000.00 0 TOTALS $69,216.84 N/A N/A N/A N/A Present Value Example 7 119 Chapter 7: Financial Mathematics Suppose you are offered the alternative of either $1,500 at the end of three years today. If your saving account pays a 10% interest p.a. Find x. or $x x(110 . )3 1,500 x 1,500 (11 . )3 1127 , $x is defined as the present value (PV) of $1,500 due in 3 years when the applicable interest rate is 10%. Finding present values (discounting) is simply the reverse of compounding. Recall that Pn P0 (1 i ) n Therefore P0 Pn (1 i ) n 1 Pn n (1 i ) PV factor When discounting periods are more frequent than once a year, then 1 P0 Pn i mn (1 m ) 7.5 Present Value of an Annuity Define : An = present value of an annuity of n years R = periodic receipt n = length of annuity i = interest rate End of year 0 1 2 120 3· · · · · · · n Chapter 7: Financial Mathematics R R· · · · · · · R R 1 R 1 i 1 R 1 i 2 1 R 1 i n An An R (1 i ) 1 (1 i ) 2 (1 i ) n 1 (1 i ) n R i PV factor of an annuity 7.5.1 Present Value in Perpetuity A 7.6 R i Term Loans and Amortization A term loan is a business loan with a maturity of more than one year. Ordinarily, term loans are retired by systematic repayments (often called amortization repayments) over the life of the loan. 121 Chapter 7: Financial Mathematics 7.6.1 Determination of Repayment Schedule Example 8 Assume that a firm borrows $1,000,000 on a ten-year loan, that interest is computed at 5% on the declining balance, and that the principal and interest are to be paid in ten installments. Find the amount of each of the ten annual repayments and produce a repayment schedule. Let R be the amount of repayment R 1 (1 i) n from An R i An 1 (1 i ) n i 1,000 7.722 $130 i.e. Ten installments of $130,000 will have retired the one million loan and provided the lender a 5% return on his investment. Year Total Payment Interest Amortization Repayment Remaining Balance 1 $130 $50 $ 80 $920 2 130 46 84 836 3 130 42 88 748 4 130 38 92 656 5 130 34 96 560 6 130 28 102 458 7 130 23 107 351 8 130 18 112 239 9 130 13 117 122 10 130 $1,300 ===== 8 $300 ==== 122 $1,000 ===== 0 122 Chapter 7: Financial Mathematics Example 9 Setting Up an Amortization Schedule Janice and Phil Grantham have a mortgage of $61,818.44 which is to be amortized over six months with an annual interest rate of 12%. Set up an amortization schedule under the following conditions : a) Assume the interest rate is compounded monthly. b) Assume the interest rate is compounded semi-annually. A B C D E Payment period Regular Payment Payment to Interest Payment to Principal OutStanding Balance 0 $61,818.44 1 $10,666.67 $618.18 $10,048.49 $51,769.95 2 $10,666.67 $517.70 $10,148.97 $41,620.99 3 $10,666.67 $416.21 $10,250.46 $31,370.52 4 $10,666.67 $313.71 $10,352.96 $21,017.56 5 $10,666.67 $210.18 $10,456.50 $10,561.06 6 $10,666.67 $105.61 $10,561.06 $00000.00 TOTALS $64,000.02 $2,181.59 $61,818.44 N/A 123 Chapter 7: Financial Mathematics A B C D E Payment period Regular Payment Payment to Interest Payment to Principal OutStanding Balance 0 $61,818.40 1 $10,657.83 $603.27 $10,054.56 $51,763.88 2 $10,657.83 $505.15 $10,152.68 $41,611.21 3 $10,657.83 $406.08 $10,251.76 $31,359.45 4 $10,657.83 $306.03 $10,351.80 $21,007.65 5 $10,657.83 $205.01 $10,452.82 $10,554.83 6 $10,657.83 $103.00 $10,554.83 $00000.00 TOTALS $63,946.98 $2,128.54 $61,818.44 N/A Example 10 Partial Amortization Tables Omega Holdings has arranged a $200,000 mortgage on a piece of property. The arrangements are that the mortgage will be amortized over 20 years with monthly payments based on an interest rate of 10%, compounded monthly. Show the amortization schedule entries for the 36th and 37th payments. A B C D E Payment period Regular Payment Payment to Interest Payment to Principal OutStanding Balance 35 $189,347.51 36 $1,930.04 $1,577.90 $352.14 $188,995.37 37 $1,930.04 $1,574.96 $355.08 $188,640.29 124 Chapter 7: Financial Mathematics EXERCISE: FINANCIAL MATHEMATICS 1. A sum of money is deposited now at 10% per annum. How long will it take for the sum invested to double? 2. We require $10,000 in 15 years time and we can deposit money at 10% per annum. How much must be invested now to achieve this sum? 3. Suppose $9,500 is invested on the 1st of Jan. of a certain year at 12% compound and $800 is withdrawn at the end of each year. How much would remain after 12 years. 4. A Co. decide to invest $10,000 at the beginning of 1999 in a fund earning 12% per annum. A Co. will add a further $3,000 to the fund at the beginning of each year, commencing in 2000. (a) What will be the value of total investment in the fund at the end of 2007? (b) Suppose A Co. now decide to make equal annual instalments starting at the beginning of 1999 at the same interest rate of 12%, calculate the annual instalments necessary for the fund to have the same value at the end of 2007 as in (a). 5. Suppose we deposit $10,000 now, and we withdraw X at the end of each year for 5 years so that nothing is left on deposit. What is X if money can be invested at 10% p.a. compound? 6. At what rate of interest will money double its value in three years? Assume that the rate is compounded semi-annually. 7. Mr. Wong bought a flat on January 1, 1998 at three million dollars with down payments of 30% of the purchase price. The remaining 70% is to be repaid by 180 monthly instalments at 6% p.a. compounded monthly. The first instalment due on February 1, 1998. Calculate the amount (rounded to the nearest dollar) of each instalment. 8. ABC Holdings has just borrowed $300,000 to finance a new land development project. The repayment requires 20 quarterly payments with interest 18% p.a. compounded monthly, the first payment due 3 years from now. What is the size of each quarterly payment? 125 Chapter 7: Financial Mathematics 9. Mr. Leung invests $1,000 at the end of each year for 20 years in an investment fund which pays interest at 13% p.a. compounded annually. The fund pays the interest at the end of each year and at the same time Mr. Leung receives each interest payment, he deposits it into his bank account which pays interest at 10% p.a. compounded annually. How much money does Mr. Leung have at the end of 20 years? 10. Mr. Cheung buys a house and borrows $95,000 from the ABC Financial Company. The loan is to be repaid with monthly payments over 30 years at 15% p.a. compounded semiannually. The interest rate is guaranteed for 5 years. After exactly two years of making payments, Mr. Cheung sees that interest rates have dropped to 10.5% p.a. compounded semiannually in the market place. He asks to be allowed to repay the loan in full so he can refinance. ABC agrees to renegotiate but sets a penalty exactly equal to the money the company will lose over the next 3 years. Find the value of the penalty. 11. A debt of $80,000 is to be amortized with $2,500 payable every month. The interest rate is 11% compounded monthly. Construct an amortization schedule showing the last three entries to complete the repayment of the debt. 12. The ABC company has a mortgage of $65,000 on a property and has been making regular payments of $3,500 every three months. If the interest rate is 8%, compounded quarterly, what would be the first three entries in the amortization schedule which shows repayment of the loan? 13. A debt of $180,000 is to be amortized by using a sinking fund. The payments are to be made monthly over the next five years and the interest rate is 12%, compounded monthly. Construct a sinking fund schedule showing the first and last two entries. Show the book value for each of the three periods in the table. 14. A city has just borrowed $7.5 million for twenty years through the sale of bonds. The money is to assist in undertaking major sewer reconstruction. The city has started a sinking fund to handle repayment of the bond issue when it becomes due. The fund is to accumulate money at 8%, compounded annually. The interest rate on the bond is 10% annually, payable every 6 months. Rounding all calculations to the nearest dollar, find: (a) the annual payment to the sinking fund. Construct a partial schedule for periods 2, 17 and 18; (b) the annual budget expenditure to handle the interest on the debt and the sinking fund; (c) the book value of the debt after 15 years, 126 Chapter 7: Financial Mathematics (d) the entries for the schedule in part (a) if the interest rate on the sinking fund had been 8%, compounded semi-annually 127