In: Accounting
You are hired as a junior manager at a state-owned institution at the beginning of 2021 with a salary of $100,000. You must choose between two retirement plans in the first week of your employment. This choice cannot be reversed. The two alternatives are:
You assume that salaries will rise by 3% a year, the interest rate and return of retirement assets will roughly match the market index return of 8%, you will retire after 35 years (end of 2055), and receive retirement payment for the subsequent 25 years (between the end of 2055 and the end of 2080).
1.) What is the amount of PBO under the DBP for your employer at the end of 2021? Hint: present value at the end of 2021
Estimated Final Salary after 35 Years (end of 2055)= Annual Salary at the beginning of 2021* (1+annual rate of increase)^Years to Retirement = $100,000* (1+3%)^35 => $281,386
Estimated annual payment (end of year) for each of the 25 years (between the end of 2055 and the end of 2080) = (Estimated final salary × Benefit formula) × Years of service = ($281,386 × 0.015) × 35 => $147,728
Value at the end of Year 35 (retirement date) of the estimated future payments = PV of $147,728 for 25 years at 8 percent = $1,576,963
Annual unit credit (i.e. Benefits earned by the employee for each year) = Value at retirement date/Years of service = $1,576,963/35 = $45,056
Total Benefits earned at the end of 2021= Annual Unit Credit * Years of Service Completed => $45,056*1 => $45,056
PBO at end of 2021= Present Value of Total Benefits earned at the end of 2021
=Total Benefits earned at the end of 2021/ (1+ interest Rate )^Years to Retirement
= $45,056/(1+8%)^34
= $3,291