In: Finance
After graduation, you plan to work for Dynamo Corporation for 12 years and then start your own business. You expect to save and deposit $7,500 a year for the first 6 years (t = 1 through t = 6) and $15,000 annually for the following 6 years (t = 7 through t = 12). The first deposit will be made a year from today. In addition, your grandfather just gave you a $37,500 graduation gift which you will deposit immediately (t = 0). If the account earns 9% compounded annually, how much will you have when you start your business 12 years from now?
interest (r) = 9 %
period = 12 years
if we deposit an amount today it will be compounded for the 12 years , if deposit after 1 year it will be compounded for 11 years , last deposit we made after 12 years , so last deposit compounded for zero periods.
Future value factor = (1+r)^n
r - rate of interest = 9 %
n - no. of compounding periods
year | Bal Period of compounding | CF | FVF @9% | FV of CFs |
0 | 12 | $ 37,500.00 | 2.8127 | $ 105,474.93 |
1 | 11 | $ 7,500.00 | 2.5804 | $ 19,353.20 |
2 | 10 | $ 7,500.00 | 2.3674 | $ 17,755.23 |
3 | 9 | $ 7,500.00 | 2.1719 | $ 16,289.20 |
4 | 8 | $ 7,500.00 | 1.9926 | $ 14,944.22 |
5 | 7 | $ 7,500.00 | 1.8280 | $ 13,710.29 |
6 | 6 | $ 7,500.00 | 1.6771 | $ 12,578.25 |
7 | 5 | $ 15,000.00 | 1.5386 | $ 23,079.36 |
8 | 4 | $ 15,000.00 | 1.4116 | $ 21,173.72 |
9 | 3 | $ 15,000.00 | 1.2950 | $ 19,425.44 |
10 | 2 | $ 15,000.00 | 1.1881 | $ 17,821.50 |
11 | 1 | $ 15,000.00 | 1.0900 | $ 16,350.00 |
12 | 0 | $ 15,000.00 | 1.0000 | $ 15,000.00 |
Balance after 12 years from now | $ 312,955.34 |
Amount we have at the time we start our business = $ 312,955.34