In: Finance
| Input | ||||
| Current age | 25 | |||
| Retirement age | 60 | |||
| Number of years until retirement | 35 | |||
| Annual withdrawal ($) | 120,000 | |||
| Number of years to withdraw | 20 | |||
| Interest rate (%) | 6.00% | |||
| Employer contribution ($) | 5,000 | |||
| Trust fund distribution ($) | 150,000 | |||
| Age at trust fund distribution | 45 | |||
| Years until distribution | 20 | |||
| Calculation & Output | ||||
| Present value of withdrawals | ||||
| Question 4 | ||||
| Annual deposit until retirement | ||||
| Question 5 | ||||
| Present value in lump sum | ||||
| Question 6 | ||||
| Value of employer's contribution at retirement: | ||||
| Value of trust fund at retirement: | ||||
| Amount required at retirement | ||||
| Annual deposit until retirement | 
| 
 Input  | 
||||
| 
 Current age  | 
 25  | 
|||
| 
 Retirement age  | 
 60  | 
|||
| 
 Number of years until retirement  | 
 35  | 
|||
| 
 Annual withdrawal ($)  | 
 120,000  | 
|||
| 
 Number of years to withdraw  | 
 20  | 
|||
| 
 Interest rate (%)  | 
 6.00%  | 
|||
| 
 Employer contribution ($)  | 
 5,000  | 
|||
| 
 Trust fund distribution ($)  | 
 150,000  | 
|||
| 
 Age at trust fund distribution  | 
 45  | 
|||
| 
 Years until distribution  | 
 20  | 
|||
| 
 Calculation & Output  | 
||||
| 
 Present value of withdrawals  | 
 Using PV function in MS excel  | 
 pv(rate,nper,pmt,fv,type)  | 
 PV(6%,20,120000,0,0)  | 
 ($1,376,390.55)  | 
| 
 Question 4  | 
||||
| 
 Annual deposit until retirement  | 
 Using PMT function in MS excel  | 
 pmt(rate,nper,pv,fv,type)  | 
 PMT(6%,35,0,1376390.55,0)  | 
 ($12,351.53)  | 
| 
 Question 5  | 
||||
| 
 Present value in lump sum  | 
 Using present value function in MS excel  | 
 pv(rate,nper,pmt,fv,type)  | 
 PV(6%,35,0,1376390.55,0)  | 
 ($179,075.59)  | 
| 
 Question 6  | 
||||
| 
 Value of employer's contribution at retirement:  | 
 Using Future value function in MS excel  | 
 fv(rate,nper,pmt,pv,type)  | 
 FV(6%,35,-5000,0,0)  | 
 $557,173.90  | 
| 
 Value of trust fund at retirement:  | 
 Using Future value function in MS excel  | 
 fv(rate,nper,pmt,pv,type)  | 
 FV(6%,15,0,-150000,0)  | 
 $359,483.73  | 
| 
 Amount required at retirement  | 
 1376390.55-557173.9-359483.73  | 
 459732.92  | 
||
| 
 Annual deposit until retirement  | 
 Using PMT function in MS excel  | 
 pmt(rate,nper,pv,fv,type)  | 
 PMT(6%,35,0,459732.92,0)  | 
 ($4,125.58)  |