In: Accounting
****I would like this broken down step by step, and the formula that was used for it****
Rick earns $50000 per year and he will continue to earn so for the next 30 years, therefore his human capital should be such an amount that grows @ 3% and gets reduced annually by $50000 would last for 30 years which will basically be the PV of 30 years of annual income of $50000 discounted at 3%.
We approach this problem step-wise
Step 1 If Rick's annual income is $50000 and real interest rate is 3%, it means that Rick is worth an asset that would yield $50000 per year @ 3% yield for 30 years.
Step 2 Value of Rick's Human capital = 50000 x PVAF (3%,30)
= 50000 x 19.60
= $980000
Step 3 Proof of the above calculation is shown in the following table where the abovementioned value i.e $1286488 is grown @3% and reduced by $50000 annually is shown lasting for 30 years.
Opening | Interest @ 3% | Reduction | Closing | |
Year 1 | 980000.00 | 29400.00 | 50000.00 | 959400.00 |
Year 2 | 959400.00 | 28782.00 | 50000.00 | 938182.00 |
Year 3 | 938182.00 | 28145.46 | 50000.00 | 916327.46 |
Year 4 | 916327.46 | 27489.82 | 50000.00 | 893817.28 |
Year 5 | 893817.28 | 26814.52 | 50000.00 | 870631.80 |
Year 6 | 870631.80 | 26118.95 | 50000.00 | 846750.76 |
Year 7 | 846750.76 | 25402.52 | 50000.00 | 822153.28 |
Year 8 | 822153.28 | 24664.60 | 50000.00 | 796817.88 |
Year 9 | 796817.88 | 23904.54 | 50000.00 | 770722.41 |
Year 10 | 770722.41 | 23121.67 | 50000.00 | 743844.09 |
Year 11 | 743844.09 | 22315.32 | 50000.00 | 716159.41 |
Year 12 | 716159.41 | 21484.78 | 50000.00 | 687644.19 |
Year 13 | 687644.19 | 20629.33 | 50000.00 | 658273.52 |
Year 14 | 658273.52 | 19748.21 | 50000.00 | 628021.72 |
Year 15 | 628021.72 | 18840.65 | 50000.00 | 596862.37 |
Year 16 | 596862.37 | 17905.87 | 50000.00 | 564768.25 |
Year 17 | 564768.25 | 16943.05 | 50000.00 | 531711.29 |
Year 18 | 531711.29 | 15951.34 | 50000.00 | 497662.63 |
Year 19 | 497662.63 | 14929.88 | 50000.00 | 462592.51 |
Year 20 | 462592.51 | 13877.78 | 50000.00 | 426470.29 |
Year 21 | 426470.29 | 12794.11 | 50000.00 | 389264.39 |
Year 22 | 389264.39 | 11677.93 | 50000.00 | 350942.33 |
Year 23 | 350942.33 | 10528.27 | 50000.00 | 311470.60 |
Year 24 | 311470.60 | 9344.12 | 50000.00 | 270814.71 |
Year 25 | 270814.71 | 8124.44 | 50000.00 | 228939.15 |
Year 26 | 228939.15 | 6868.17 | 50000.00 | 185807.33 |
Year 27 | 185807.33 | 5574.22 | 50000.00 | 141381.55 |
Year 28 | 141381.55 | 4241.45 | 50000.00 | 95623.00 |
Year 29 | 95623.00 | 2868.69 | 50000.00 | 48491.69 |
Year 30 | 48491.69 | 1508.31 | 50000.00 | 0.00 |