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 |