iso-885dfdfd9-1__time value of money 2

Upload: kdfohasfowdesh

Post on 14-Apr-2018

216 views

Category:

Documents


0 download

TRANSCRIPT

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    1/33

    TIME VALUE OF MONEY:

    Money is an arm or leg. You either use it or lose it. ----- Henry Ford.

    Ramchandra, an woodcutter, had handed over all his savings Rs.700 to his 3 year old

    son, Arjun in his deathbed. Instead of spending his entire savings for his medicines he

    decided to give up his life. Arjun kept Rs.700 safely & has grown up in his uncles

    house. When Arjun was 10 years old, still he can remember his fathers pain before hisdeath, one urgency came and that was his uncle was fallen in same disease and he

    wanted to follow the same route of his elder brother. But this time Arjun was at least

    having some maturity, he protested, & tried to go for medicines with his fathers

    lifelong savings. Still he couldnt survive his uncles life, because this time by spending

    Rs.700 anybody can survive from a fever but not from a critical disease. Because

    within 7 years, money value or purchasing power has gone down.

    That means, money value can be increased if it keeps on rolling. There is another story

    also in the same line. This story is taken from the Living Bible, Mathew chapter 25.

    The story is as follows:

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    2/33

    A man, going off to another country, called together to his servants and loaned

    them money to invest for him, while he was gone. He gave 500 to one, 200 toanother and 100 to the last dividing it in proportion to their abilitiesand then

    left on his trip. The man who received the 500 began immediately to buy and

    sell with it and soon earned another 500. The man with 200 went right to work,

    too, and earned another 200.

    But the man who received the 100 dug a hole in the ground and hid the money for

    safe keeping. After a long time their master returned from his trip and called them tohim to account for his money.

    Then the man with the 100 came and said, Sir, I knew you were a hard man, and I

    was afraid you would rob me what I earned, so I hid your money in the earth and here

    it is!

    But his master replied, You lazy rouge! Since you knew I would demand your profit,

    you should at least have put my money into the bank so I could have some interest.

    Hence this is time value of money

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    3/33

    Basis of Time Value:

    An important concept in Financial Management is that the cash flow is more genuine

    term than profit for understanding business. Cash flow is Kingthis seems to be

    slogan for current business. The cash inflow or cash outflow usually occur at

    different times and over a period of time. This leads us to consider the Time-Value of

    Money.

    Hence value of money depends on when the cash flow occursRs.100 now is more

    worthy than Rs.100 at a future date. Because earlier one is more certain & obvious

    than the later one. There are some other reasons also:

    1. Interest or rent:

    Money like any other commodities has a price. If you own it, you can rent it or

    deposit it in your bank and earn some money or interest of that. The rent or interest

    of money is the investors return, which reflects the time value of money. It

    comprises:

    a) Risk-free rate of return rewarding investors for forgoing immediate consumption,b) Compensation for risk and loss of purchasing power.

    Money can be invested productively to generate real returns. For example, if a sum

    of Rs.100 invested in raw material and labor results in finished goods worth Rs.107,

    we can say that the investment of Rs.100 has earned a rate of return of 7%.

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    4/33

    2. Uncertainty: Rs.100 now is more certain than Rs.100 at a future date. This bird-

    in-the-hand principle affects many aspects of financial management. That is why,

    individuals prefer current consumption to future consumption.

    3. Inflation: Under inflationary conditions, the value of money, expressed in terms of

    its purchasing power over goods and services, declines.

    Nominal or Market Interest Rate = Real rate of interest or return + Risk

    premiums + Expected rate of inflation

    The basis of finding time value of money is normally specified by the rate per period

    usually denoted in percentage terms. Normally the chosen period is annual more by

    convention than by rule.

    Basically there are two methods by which the time value of money can be taken care

    of--- process of compounding and process of discounting. To understand the basic

    idea of Time value of money let us consider a venture which requires an immediate

    outlay of Rs.1000 and the subsequent inflows of Rs.250 in each following 4 years.

    The time line of above cash flows are as follows:

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    5/33

    Year 0 1 2 3 4

    Rs. -1,000 250 250 250 250

    Compounding and Discounting: Cash flows are occurring at the different point of

    time. For meaningful comparison, all these cash flows should be assessed on the basis

    of a same point of time. Either the cash flow occurring today has to be converted into

    its equivalent at a future date or the cash flow occurring later has to be converted back

    to todays value.

    The future value of money that is available today can be calculated using the concept

    ofCompounding and that value is known as Future Value ( FV) or Compounded

    Value ( CV). shown in the given table 5.1.

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    6/33

    0 1 2 3 4

    -1000 250 250 250 250

    +FV(250)

    +FV(250)

    +FV(250)

    +FV(-1000)

    Table 1

    Process of Compounding

    The present value of money accruing later is estimated by the process ofDiscounting

    and the value is known as Present Value ( PV) or Discounted Value (DV). shown in

    the given table 5.2

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    7/33

    0 1 2 3 4

    -1000 250 250 250 250

    +PV(250)

    +PV(250)

    +PV(250)

    +PV(250)

    Table 2: Process of Discounting

    Compounded or Future Value:

    Simple and Compound Interest: The future value (FV) of a sum of money invested at

    a given annual rate of interest will depend on whether the interest is paid only on the

    original investment ( called Simple Interest), or whether it is calculated on the originalinvestment plus accrued interest ( called Compound Interest). In the case of compound

    interest, there is a further factor affecting the future value, namely the frequency with

    which interest is paid (e.g. monthly, quarterly or annually).

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    8/33

    With simple interest, the future value is determined by:FVn = V0(1+in),

    where , FVn = future value at time n,V0 = original sum invested or the principal value

    i = annual rate of simple interestSay, you win Rs.100,000 from a Realty Show of a television channel programme

    and decide to invest in Fixed deposit of a commercial bank at the rate of 10% for

    five years, simple interest. The future value will be the original of Rs.100000 plus

    five years interest, giving a total of Rs.150,000.FV5 = Rs.100,000 [1+ (0.10)(5)] = Rs.150,000.

    If i is compound interest, in subsequent years the interest is paid on the original

    capital plus accrued interest. The process of compounding provides a convenient

    way of adjusting for the time value of money. An investment made now in the

    capital market of V0

    gives rise to a cash flow of V0(1+i)2 after 2 years, and so on. In

    general, the future value (FV) of V0 invested today at a compound rate of interest

    of i% for n years will be:

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    9/33

    FV(i,n) = V0(1+i)n

    Suppose your Rs.100000 investment was put into a building society paying a fixed

    10% a year compound interest. What will your investment be worth after five years? In

    one years time, the investment will be worth

    100,000(1+0.10) = Rs.110,000

    After 2 years it will be worth 100,000(1+0.10)2 = 121,000

    After 5 years it will be worth:

    FV5 = 100,000(1+0.10)5 = 161,000

    Hence the effect of compound interest yields a much higher value than simple interest,

    which yielded 150000.

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    10/33

    Period of deposit Rate per annum

    Upto 6 months 10%

    More than 6 months to 1 year 10.5%

    1 year and above 11%

    Example 1:

    The fixed deposit scheme of Canara Bank offers the following interest rates. Given in

    the table 5.3.

    Table 3

    Change of Interest Rate

    Example 2:

    Banks usually offer variable, rather than fixed, rates of interest. Assume the rate of 10%remains for the first 2 years then fails to 8% for the years 3 to 5. The calculation now

    has 2 elements:

    FV5 = Rs.100,000 (1+0.10)2(1+0.08)3 = Rs.152,400.

    More Frequent Compounding

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    11/33

    Unless otherwise stated, it is always assumed that compounding or discounting is an

    annual process; cash payments of benefits arise either at the start or the end of the year.

    But government bonds pay interest semi-annually or quarterly. Interest charged on credit

    cards is applied monthly. To compare the true costs or benefits of such financial

    contracts, it is necessary to determine the effective rate of interest, termed the annual

    percentage rate (APR), or effective interest rate.

    Returning to our earlier example of Rs.100,000 invested for five years at 10% compound

    interest, we now assume 5% payable every six months. After the first six months, the

    interest is Rs.5,000 which is reinvested to give interest for the second half year ofRs.105,000 * (10/2) % = Rs.5,200. The end of year value is therefore Rs.(105,000 +

    5,200) = Rs.110,200.

    We can still use the compound interest formula but with I as the six-monthly interest rate

    and n the six-monthly, rather than annual, interval. In converting the annual

    compounding formula to another interest payment frequency the trick is simply to dividethe annual rate of interest (i) and multiply the time period (n) by the number of payments

    each year.

    The generalized formula for these shorter compounding period isFVn = V0( 1+ k/m)m*n,where m is no. of years compounding is done.

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    12/33

    Example 3:

    Suppose you deposit Rs.20,000 with an investment company which pays 12 & interestwith quarterly compounding. How much will this deposit grow in 5 years?FV = 20,000 * (1+.12/4)4*5 = 20,000(1+.03)20 =Rs.36,120The following table 5.4 calculates the APRs based on a range of interest payment

    frequencies for a 22% per annum loan. It can be seen that by charging compound

    interest on a daily basis, the effective annual rate is 24.6%, some 2.6% higher than on an

    annual basis.Annual Percentage rate for a Loan:

    Annually (1+0.22) -1 0.22 or 22%

    Semi-annually (1+0.22/2)21 0.232 or 23.2%

    Quarterly (1+0.22/4)41 0.239 or 23.9%

    Monthly (1+0.22/12)121 0.244 or 24.4%

    Daily (1+0.22/365)3651 0.246 or 24.6%

    Table 4

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    13/33

    Hence for more frequent compounding we have to calculate effective interest rate from

    nominal interest rate with corresponding frequency per year. The general relationship

    between the effective and nominal interest rate is as follows:

    r = (1+k/m)m -1,

    Where r = effective interest rate,k = nominal interest rate,m = frequency of compounding per year

    Example 4:

    Find out the effective interest rate, if the nominal interest rate is 10% and frequency of

    compounding is half yearly.

    r = (1+k/m)m -1 = ( 1+ .10/2)21 = .1025 or 10.25%

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    14/33

    Doubling Period(DP):

    A frequent question asked by the investor is, How long it will take to make an amountdouble for a certain rate ofinterest?

    This question can be answered by a thumb rule known as rule of 72 orrule of 69.

    By rule of 72 , DP = 72/i for an interest rate = i%.

    By rule of 69, DP = 0.35 + 69/i for an interest rate = i%.

    Example 5:

    Find out the doubling period for an interest rate of 10% by applying the two rules.

    By rule of 72 , DP = 72/i for an interest rate = i% = 72/10 = 7.2 years.

    By rule of 69, DP = 0.35 + 69/i for an interest rate = i% = 0.35 + 69/10 = 0.35 + 6.9 =

    7.25 years.

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    15/33

    Figure 1: Future Value

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    16/33

    5.1.3. Discounted or Present Value:

    An alternative way of assessing the worth of an investment is to invert the compounding

    process to give the present value of the future cash flows. This process is called

    discounting. Todays value of any future cash flow is known as Discounted orPresent

    Value.

    Choice of Rs.100 now or the same amount in one years time, it is always preferable to

    take the Rs.100 now because it could be invested over the next year at, say, a 10% interest

    rate to produce Rs.110 at the end of one year. If 10% is the best available annual rate ofinterest, then one would be indifferent to receiving Rs.100 now or Rs.110 after one year.

    Hence the present value of Rs.110 received one year is Rs.100.

    We can obtain present value simply by dividing the future cash flow by 1 plus the rate of

    interest, i, i.e.

    PV = 110/(1+1.1) = 100

    Discounting is the process of adjusting future cash flows to their present values. It is, in

    effect, compounding in reverse.

    Recall that earlier we specified the future value as:

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    17/33

    n

    PV = FV/ (1+i) n Dividing both sides by (1+i)n,

    Example 6:Compute the present value of Rs.1,611 receivable after 5 years at the rate of 10% .

    PV = 1611/(1+0.1) 5

    The message is: Do not pay more than Rs.1,000 today for an investing offering a certain

    return of Rs.1,611 after 5 years, assuming a 10% market rate of interest.

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    18/33

    Effect of discounting:

    It is useful to see how the discounting process affects present values at different rates of

    interest. This is seen in the following figure that the value of Rs.1 decreases verysignificantly as the rate and period increases from 0 to 20% and within 10 years

    respectively. The following table 5.5 summarizes the discount factors for three rates of

    interest. Investment surveys (e.g. Pike 1988) suggest that 15% discount is the most

    popular and useful discount rate used in evaluation of capital projects. In this case every

    5 years the discounted value halves approximately. Thus, after 5 years the value of Rs.1

    is 50 paisa, after 10 years 25 paisa and so on.

    year 10% 15% 20%

    0 1.0 1.0 1.0

    5 0.6 0.5 0.4

    10 0.4 0.25 0.16

    15 0.24 0.12 0.06

    20 0.15 0.06 0.03

    25 0.19 0.03 0.01

    Table 5Present value of a single future sum Rs.1

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    19/33

    Present value(Rs) 0 %

    1.0

    0.75 5%

    0.5 10%

    0.25 15%

    0.0 20%

    Period(years) 2 4 6 8 10

    Table 6

    The relationship between present value of Rs.1 and interest over time

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    20/33

    Discount Table and Present value formula:

    Much of the tedium of using formulae and power functions can be eased by using discount

    tables or computer based spreadsheet packages. The discount factor or interest factor

    Rs.1 for a 10% discount rate in three years time is:1/(1.10)3= 1/1.33 = 0.751

    This can be found in Appendix X by locating the 10% column and the 3 years row. We call

    this the Present Value Interest Factor (PVIF) and express it as PVIF(10%,3yrs)

    or

    PVIF(10,3)

    .

    PVIF(i, n)= 1/(1+i)n

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    21/33

    Therefore to determine the present value of a future sum, we have to just locate the PVIF

    factor for the given values of i and n and multiply the factor value with the given sum.

    Since PVIF(i,n) represents the present value of Rs.1 receivable after n years at a rate of

    interest of i%. It is obvious that PVIF values can not be greater than one. The PVIF valuesfor different combinations of i and n are given in Appendix X at the end of this book.

    Compounded table and Future value formulae:

    The inverse of PVIF is Future Value Interest Factor (FVIF). The above equation can be

    written as follows:

    PVn = Present Value = FVn = FVn * PVIF(i,n)(1+i)n

    Therefore, Compounded value or Future value = FVn = PVn* (1+i)n = PVn* FVIF(i,n).

    FVIF(i,n) = (1+i)n

    Therefore, PVIF(i,n) = 1/ FVIF(i,n)

    The FVIF values for different combinations of i and n are given in Appendix Y at the end

    of this book.

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    22/33

    Example 7:

    Rama raju promises you to give you Rs.5,000 after 10 years in exchange for Rs.1,000

    today. What interest is implicit in his offer?

    Let i be the rate of interest.

    It is given that Rs.1000* FVIF(i,10) = 5000, FVIF(i,10) = 5

    From the tables we find FVIF(16,10) = 4.411And FVIF(18,10)= 5.234

    Applying a linear approximation in the interval, we get

    i = 16% + 2% * (5.04.4111) = 17.4%.(5.2344.411)

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    23/33

    Present Value

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    24/33

    Annuity:

    An annuity is an investment paying a fixed sum each year(A) for a specified period of

    time(n) at the rate of interest k. Examples of annuities include many credit agreements

    and house mortgages.

    Present Value of an annuity

    The present value of a regular annuity can be represented in terms of the symbols defined

    in the table as follows:

    PVAn = A/(1+i) + A/(1+i)2 + A/(1+i)3+ -------------+A/(1+i)n ------- (1)

    Multiplying both sides by (1+i) we get,

    PVAn(1+i) = A + A/(1+i) + A/(1+i)2+ ----------+A(1+i)n-1 ------------(2)

    Subtracting equation (1) from equation (2), we get

    PVAni = AA/(1+i)n = A[ 1 1/(1+i)n]

    PVAn = A [(1+i)n1] = A*PVIFA(i,n)

    i* (1+i)n

    The PVIFA(i,n) values for different combinations of k and n are given in Appendix Z1 atthe end of this book.

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    25/33

    Example 8:Suppose an annuity of Rs.1000 is issued for 20 years at 10%. Using the table in Appendix

    Z1, we can find the present value as follows:PVA(10,20) = Rs.1,000 * PVIFA(10,20) = Rs.1,000 * 8.5136 = Rs.8,513.60

    Future value of an annuity

    The future value of a regular annuity can be expressed as follows:

    FVAn = A(1+i)n-1 +A(1+i)n-2 + ----- A --------(3)

    Multiplying equation (1) by (1+i) on both sides, we get

    FVAn(1+i) = A(1+i)n +A(1+i)n-1 + ----- A(1+i) ---------(4)

    Subtracting equation (3) from equation (4), we get

    FVAn

    = A[(1+i)n1]/i = A* FVIFA(i,n)

    Therefore, PVIFA(i,n) = FVIFA(i,n)*PVIF(i,n)

    The FVIFA(i,n) values for different combinations of i and n are given in Appendix Z2 at

    the end of this book.

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    26/33

    Example 9:

    You can save Rs.6,000 a year for 5 years. What will be these savings cumulate to at the

    end of 10 years, if the rate of interest is 10%?

    The accumulated value after 10 years will be as follows:

    = Rs.[6,000*FVIFA(10,5)*FVIF(10,5)] = Rs.[6000*6.105*1.611] = Rs.59010.93

    Time Amount Amount Amount Amount Amount

    1

    2

    3

    4

    5

    MV

    1,000

    1,000(1.1)5

    1,000

    +1,000(1.1)4

    1,000

    +1,000(1.1)3

    1,000

    +1,000(1.1)2

    1,000

    +1,000(1.1)

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    27/33

    Time Amount Amount Amount Amount Amount

    1

    2

    3

    4

    5

    MV

    1,000

    1,000

    1,000

    +1,000(1.1)-1

    1,000

    +1,000(1.1)-2

    1,000

    +1,000(1.1)-3

    1,000

    +1,000(1.1)-4

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    28/33

    Annuity Due

    In case of annuity, it is generally assumed that payment has been made at the end of

    each year. If the payment is made at the beginning of each year, then this is called

    annuity due and its value is found by the product of the value (either present orfuture) of a regular annuity and the factor (1+i).

    FVAn(due) = A*FVIFA(i,n)*(1+i)

    PVAn(due) = A*PVIFA(i,n)*(1+i)

    Example 10:

    What is the present value of a 5 year annuity due of Rs. 5,000 at 10%?

    PVAn(due) = A*PVIFA(i,n)*(1+i) = Rs.5,000*PVIFA(10,5)*(1+0.1) = Rs.2,0850.5

    Perpetuity

    Frequently, an investment pays a fixed sum each year for a specified number of years.

    A series of annual receipts or payments is termed an annuity. The simplest form of an

    annuity for an infinite series is called Perpetuity.

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    29/33

    For example, certain government stocks offer a fixed annual income, but there is no

    obligation to repay the capital. The present value of such stocks (called irredeemables)

    is found by dividing the annual sum received by the annual rate of interest:

    PVperpetuity = A/I

    Example 11:

    Uncle Shyam wishes to leave you in his will an annual sum of Rs.10,000 a year starting

    next year. Assuming an interest rate of 10%, how much of his estate must be set aside

    for this purpose?

    PVperpetuity = A/i

    PV = Rs.10,000/0.1 = Rs.100,000

    Let your benevolent uncle now wishes to compensate for inflation estimated to be at

    6% per annum (say).

    Then PV = A/(i-g) = Rs.10,000/(0.1-0.06) = 250,000.

    Similarly, Present value of growing perpetuity = A/ (i-g) where, g = growth rate.

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    30/33

    Calculating interest rates

    We know that PV = FV* PVIF(i,n)

    Therefore, PVIF(i,n) = PV/FV = 1/(1+i)n

    Or, (1+i)n = FV/PV

    i = (FV/PV)1/n -- 1

    Example 12:

    A credit company may offer to lend you Rs.1,000 today on condition that you repay Rs.

    1,643 at the end of three years. Then what is the compound interest rate for this offer?

    i = (1643/1000)1/31 = 18%

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    31/33

    Numerical Problems

    1. Assume that it is now January 1 2003. On January 1, 2004, you will deposit Rs 1,000

    into a savings account that pays 9%.

    i) If the bank compounds interest annually, how much will you have in your

    account on January 1, 2007?

    ii) Suppose you deposited four equal payments in your account on January 1 of

    2004, 2005, 2006 and 2007. Assuming a 9% interest rate, how much would each ofyour payments have to be for you to obtain the same ending balance as you

    calculated in part (i) ?

    2. Assume that it is now January 1, 2009 and you will need Rs 1 lakh on January 1,

    2013. Your bank compounds interest at a 9% annual rate.

    i) How much must you deposit on January 1, 2010 to have a balance of Rs 1 lakh onJanuary 1, 2013.

    ii) If you want to make equal payments on every January 1 from 2010 to 2013 to

    accumulate Rs 1 lakh, how much must each of the four payments be?

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    32/33

    3. Bank MBI pays 6% interest, compounded quarterly, on its money market account. The

    managers of the bank NBI want its money market account to equal bankMBIs

    effective annual rate, but interest is to be compounded on a monthly basis. What

    nominal interest rate must bank NBI set?

    4. Use equations and a financial calculator to find the following values :

    i) An initial Rs 1000 compounded for 10 years at 9%.

    ii) The present value of Rs 1000 due in 10 years at a 9% discount rate.

    5. To the closest year how long will it take Rs 4000 to double if it is deposited and earnsfollowing interest rates?

    i) 9%

    ii) 10%

    iii) 100%

    6. While Nagarjuna was a student at the University of Chennai, he borrowed Rs 120,000in student loans at an annual interest rate of 9.5 %. If he repays Rs 15000 per annum,

    how long to the nearest year will it take him to repay the loan?

    7. Which amount is worth more at 14% - Rs 1,000 in hand today or Rs 2,000 due in 6

    years?

  • 7/29/2019 Iso-885dfdfd9-1__time Value of Money 2

    33/33

    8. X Ltd invests Rs 8 lakhs to clear a tract of land and to plant some young mahogany

    trees. The trees will mature in 10 years, at which time X Ltd plans to sell the forest at

    an expected price of Rs 80 lakhs. What is X Ltds expected rate of return?

    9. Find the present values of the following cash flow streams. The appropriate interest rate

    is 9%.

    Year Cash flow

    0 -1000

    1 150

    2 200

    3 200

    4 300