In Part III, we figured out that with a beginning balance of $3,000, Hector's parents would need to save an additional $3,206 per year, invested to get 8% annual return, in order to meet his future college funding needs.
Now, with this post, I will show you an example of what all this looks like laid out in a spreadsheet. To conserve space, I had to abbreviate some of the titles for the columns. Here's a listing of each title means:
Age = Beginning Age, for this example Hector is 5.
Beg. Amt. = The balance at the beginning of each year. Since we have $3,000 already saved up, that is the beginning amount for the first year. We are also assuming that the deposits are made at the beginning of the year.
Ann Dep = Annual Deposit, which is $3,206. Deposits are made at the beginning of each year.
Total = The total of the Beg. Amt and Ann Dep. columns.
Withdrawal = Amount withdrawn to pay for college.
Ending Balance = (Beg. Amt + Ann Dep - Withdrawal) x 1.08
Beg. Ann With- EndingThere you have it. It is pretty self-explanatory. However, if you have questions or comments about this series, please let me know and I'll be happy to answer them.
Age Amt. Dep Total drawal Balance
5 3,000 3,206 6,206 $6,702
6 6,702 3,206 9,908 $10,700
7 10,700 3,206 13,906 $15,018
8 15,018 3,206 18,224 $19,682
9 19,682 3,206 22,887 $24,718
10 24,718 3,206 27,924 $30,158
11 30,158 3,206 33,364 $36,033
12 36,033 3,206 39,238 $42,377
13 42,377 3,206 45,583 $49,230
14 49,230 3,206 52,435 $56,630
15 56,630 3,206 59,836 $64,622
16 64,622 3,206 67,828 $73,254
17 73,254 3,206 76,460 $82,577
18 82,577 3,206 85,782 $24,513 $66,170
19 66,170 3,206 69,376 $25,739 $47,128
20 47,128 3,206 50,333 $27,026 $25,172
21 25,172 3,206 28,377 $28,377 $0
Once again, I would like to thank the UnknownProfessor at the FinancialRounds blog for his help with the formula. It is always nice to count a professor among your friends.
Tags: Saving for College, College Funding, Time Value of Money, Annuity Due Formula, College Funding Math, Planning for College
No comments:
Post a Comment