In: Finance
After you graduate, you plan to work for another twenty years and then retire and move to a low-cost area. You think you can save $2500 a year for the first 5 years, and $3500 a year for the next 10 years, and $6000 a year for the last 5 years. If you can earn 3.5% a year on your savings in a reasonably safe investment, how much will you have from these savings when you retire?
Future Value = SUm [ Cash Flow * FVF(r%, n) ]
Future Value Factor:
FVF(r%, n) = ( 1 + r )^n
r = Int Rate per period/ Year
n = Balance Periods/ years
Year | Bal Years | CF | FVF @3.5 % | FV of CFs |
1 | 19 | $ 2,500.00 | 1.9225 | $ 4,806.25 |
2 | 18 | $ 2,500.00 | 1.8575 | $ 4,643.72 |
3 | 17 | $ 2,500.00 | 1.7947 | $ 4,486.69 |
4 | 16 | $ 2,500.00 | 1.7340 | $ 4,334.97 |
5 | 15 | $ 2,500.00 | 1.6753 | $ 4,188.37 |
6 | 14 | $ 3,500.00 | 1.6187 | $ 5,665.43 |
7 | 13 | $ 3,500.00 | 1.5640 | $ 5,473.85 |
8 | 12 | $ 3,500.00 | 1.5111 | $ 5,288.74 |
9 | 11 | $ 3,500.00 | 1.4600 | $ 5,109.89 |
10 | 10 | $ 3,500.00 | 1.4106 | $ 4,937.10 |
11 | 9 | $ 3,500.00 | 1.3629 | $ 4,770.14 |
12 | 8 | $ 3,500.00 | 1.3168 | $ 4,608.83 |
13 | 7 | $ 3,500.00 | 1.2723 | $ 4,452.98 |
14 | 6 | $ 3,500.00 | 1.2293 | $ 4,302.39 |
15 | 5 | $ 3,500.00 | 1.1877 | $ 4,156.90 |
16 | 4 | $ 6,000.00 | 1.1475 | $ 6,885.14 |
17 | 3 | $ 6,000.00 | 1.1087 | $ 6,652.31 |
18 | 2 | $ 6,000.00 | 1.0712 | $ 6,427.35 |
19 | 1 | $ 6,000.00 | 1.0350 | $ 6,210.00 |
20 | 0 | $ 6,000.00 | 1.0000 | $ 6,000.00 |
FV of Cash flow | $ 103,401.05 |
Amount saved after 20 years is $ 103401.05