In: Finance
Step 1. | ||
The upfront payment is 30000 | ||
Interest rate =11.73% | ||
a | Maturity value after 29 year =30000*(1+11.73%)^29 = | 748,247.75 |
Step 2. | ||
There are 12 monthly payments of 30,000 | ||
Interest rate per month=11.73%/12=0.9775% per month | ||
Formula for future value of Ordinary Annuity : | ||
FV= A [ {(1+k)n-1}/k] | ||
FV = Future annuity value | ||
A = monthly investment=30,000 | ||
K=interest rate=0.9775% per month | ||
N=periods=120 months | ||
FV after 10 years=30000*[1.009775^120-1]/0.9775%= | 6,792,791.84 | |
b | Fund Value after another 19 year =6792791.84*(1+11.73%)^19= | 55,882,327.05 |
Step 3. | ||
c | So Total Value of Investment at the start of 30th Year=a+b= | 56,630,574.80 |
d | Value of Investment 33 year end (in another 3 years)=56630574.80*(1+11.73%)^3= | 78,987,863.33 |
e | Investment growth in year 30 to 33=d-c= | 22,357,288.53 |