In: Accounting
Given,
Monthly deposit=$500
Interest rate=5%
Deposit is made every month for 25 years.
The fund compounds continously(i.e., every day)
Formula for compund interest is A=P(1+r/n)^(n*t)
where A is maturity amount
P is Principal
r is interest rate
n is the no. of times interest is compounded per unit 't'
Sol: Since it is monthly payment it is better to convert the interest rate to monthy interest rate = 5%/12=0.4167%(Rounded off)
So the r= 0.4167%
Since the fund compounds interest continously(i.e., per day), the no. of times interest is compunded in a month is 30.
So n=30
P=$500
Applying these values in the above given formula:
| Month | No. of remaining months(t) | Maturtiy amount |
| 1 | 299 | 1737.937903 |
| 2 | 298 | 1730.711485 |
| 3 | 297 | 1723.515114 |
| 4 | 296 | 1716.348666 |
| 5 | 295 | 1709.212016 |
| 6 | 294 | 1702.105041 |
| 7 | 293 | 1695.027617 |
| 8 | 292 | 1687.979621 |
| 9 | 291 | 1680.960931 |
| 10 | 290 | 1673.971425 |
| 11 | 289 | 1667.010981 |
| 12 | 288 | 1660.07948 |
| 13 | 287 | 1653.176799 |
| 14 | 286 | 1646.302821 |
| 15 | 285 | 1639.457425 |
| 16 | 284 | 1632.640492 |
| 17 | 283 | 1625.851905 |
| 18 | 282 | 1619.091544 |
| 19 | 281 | 1612.359294 |
| 20 | 280 | 1605.655036 |
| 21 | 279 | 1598.978655 |
| 22 | 278 | 1592.330035 |
| 23 | 277 | 1585.70906 |
| 24 | 276 | 1579.115615 |
| 25 | 275 | 1572.549586 |
| 26 | 274 | 1566.010859 |
| 27 | 273 | 1559.49932 |
| 28 | 272 | 1553.014856 |
| 29 | 271 | 1546.557356 |
| 30 | 270 | 1540.126705 |
| 31 | 269 | 1533.722794 |
| 32 | 268 | 1527.34551 |
| 33 | 267 | 1520.994743 |
| 34 | 266 | 1514.670384 |
| 35 | 265 | 1508.372321 |
| 36 | 264 | 1502.100445 |
| 37 | 263 | 1495.854649 |
| 38 | 262 | 1489.634822 |
| 39 | 261 | 1483.440858 |
| 40 | 260 | 1477.272649 |
| 41 | 259 | 1471.130087 |
| 42 | 258 | 1465.013067 |
| 43 | 257 | 1458.921481 |
| 44 | 256 | 1452.855224 |
| 45 | 255 | 1446.814191 |
| 46 | 254 | 1440.798277 |
| 47 | 253 | 1434.807377 |
| 48 | 252 | 1428.841388 |
| 49 | 251 | 1422.900206 |
| 50 | 250 | 1416.983727 |
| 51 | 249 | 1411.091849 |
| 52 | 248 | 1405.22447 |
| 53 | 247 | 1399.381488 |
| 54 | 246 | 1393.562801 |
| 55 | 245 | 1387.768309 |
| 56 | 244 | 1381.99791 |
| 57 | 243 | 1376.251504 |
| 58 | 242 | 1370.528993 |
| 59 | 241 | 1364.830276 |
| 60 | 240 | 1359.155254 |
| 61 | 239 | 1353.50383 |
| 62 | 238 | 1347.875904 |
| 63 | 237 | 1342.27138 |
| 64 | 236 | 1336.690159 |
| 65 | 235 | 1331.132145 |
| 66 | 234 | 1325.597242 |
| 67 | 233 | 1320.085353 |
| 68 | 232 | 1314.596383 |
| 69 | 231 | 1309.130236 |
| 70 | 230 | 1303.686817 |
| 71 | 229 | 1298.266033 |
| 72 | 228 | 1292.867788 |
| 73 | 227 | 1287.49199 |
| 74 | 226 | 1282.138544 |
| 75 | 225 | 1276.807358 |
| 76 | 224 | 1271.49834 |
| 77 | 223 | 1266.211396 |
| 78 | 222 | 1260.946436 |
| 79 | 221 | 1255.703368 |
| 80 | 220 | 1250.482101 |
| 81 | 219 | 1245.282544 |
| 82 | 218 | 1240.104607 |
| 83 | 217 | 1234.9482 |
| 84 | 216 | 1229.813234 |
| 85 | 215 | 1224.699619 |
| 86 | 214 | 1219.607266 |
| 87 | 213 | 1214.536088 |
| 88 | 212 | 1209.485996 |
| 89 | 211 | 1204.456903 |
| 90 | 210 | 1199.44872 |
| 91 | 209 | 1194.461362 |
| 92 | 208 | 1189.494742 |
| 93 | 207 | 1184.548773 |
| 94 | 206 | 1179.623369 |
| 95 | 205 | 1174.718446 |
| 96 | 204 | 1169.833917 |
| 97 | 203 | 1164.969699 |
| 98 | 202 | 1160.125706 |
| 99 | 201 | 1155.301855 |
| 100 | 200 | 1150.498061 |
| 101 | 199 | 1145.714242 |
| 102 | 198 | 1140.950314 |
| 103 | 197 | 1136.206195 |
| 104 | 196 | 1131.481802 |
| 105 | 195 | 1126.777053 |
| 106 | 194 | 1122.091867 |
| 107 | 193 | 1117.426162 |
| 108 | 192 | 1112.779857 |
| 109 | 191 | 1108.152872 |
| 110 | 190 | 1103.545125 |
| 111 | 189 | 1098.956539 |
| 112 | 188 | 1094.387031 |
| 113 | 187 | 1089.836524 |
| 114 | 186 | 1085.304938 |
| 115 | 185 | 1080.792195 |
| 116 | 184 | 1076.298215 |
| 117 | 183 | 1071.822922 |
| 118 | 182 | 1067.366238 |
| 119 | 181 | 1062.928084 |
| 120 | 180 | 1058.508384 |
| 121 | 179 | 1054.107062 |
| 122 | 178 | 1049.724041 |
| 123 | 177 | 1045.359244 |
| 124 | 176 | 1041.012597 |
| 125 | 175 | 1036.684023 |
| 126 | 174 | 1032.373447 |
| 127 | 173 | 1028.080795 |
| 128 | 172 | 1023.805992 |
| 129 | 171 | 1019.548964 |
| 130 | 170 | 1015.309636 |
| 131 | 169 | 1011.087936 |
| 132 | 168 | 1006.88379 |
| 133 | 167 | 1002.697125 |
| 134 | 166 | 998.5278684 |
| 135 | 165 | 994.3759477 |
| 136 | 164 | 990.2412908 |
| 137 | 163 | 986.123826 |
| 138 | 162 | 982.0234818 |
| 139 | 161 | 977.940187 |
| 140 | 160 | 973.8738707 |
| 141 | 159 | 969.8244623 |
| 142 | 158 | 965.7918915 |
| 143 | 157 | 961.7760883 |
| 144 | 156 | 957.776983 |
| 145 | 155 | 953.7945061 |
| 146 | 154 | 949.8285886 |
| 147 | 153 | 945.8791615 |
| 148 | 152 | 941.9461563 |
| 149 | 151 | 938.0295046 |
| 150 | 150 | 934.1291386 |
| 151 | 149 | 930.2449905 |
| 152 | 148 | 926.3769928 |
| 153 | 147 | 922.5250784 |
| 154 | 146 | 918.6891805 |
| 155 | 145 | 914.8692323 |
| 156 | 144 | 911.0651677 |
| 157 | 143 | 907.2769205 |
| 158 | 142 | 903.504425 |
| 159 | 141 | 899.7476158 |
| 160 | 140 | 896.0064274 |
| 161 | 139 | 892.2807951 |
| 162 | 138 | 888.5706542 |
| 163 | 137 | 884.8759401 |
| 164 | 136 | 881.1965889 |
| 165 | 135 | 877.5325365 |
| 166 | 134 | 873.8837194 |
| 167 | 133 | 870.2500743 |
| 168 | 132 | 866.631538 |
| 169 | 131 | 863.0280477 |
| 170 | 130 | 859.4395409 |
| 171 | 129 | 855.8659552 |
| 172 | 128 | 852.3072287 |
| 173 | 127 | 848.7632995 |
| 174 | 126 | 845.2341061 |
| 175 | 125 | 841.7195872 |
| 176 | 124 | 838.2196819 |
| 177 | 123 | 834.7343293 |
| 178 | 122 | 831.263469 |
| 179 | 121 | 827.8070406 |
| 180 | 120 | 824.3649842 |
| 181 | 119 | 820.9372401 |
| 182 | 118 | 817.5237486 |
| 183 | 117 | 814.1244506 |
| 184 | 116 | 810.7392869 |
| 185 | 115 | 807.368199 |
| 186 | 114 | 804.0111282 |
| 187 | 113 | 800.6680162 |
| 188 | 112 | 797.338805 |
| 189 | 111 | 794.0234368 |
| 190 | 110 | 790.7218541 |
| 191 | 109 | 787.4339994 |
| 192 | 108 | 784.1598158 |
| 193 | 107 | 780.8992464 |
| 194 | 106 | 777.6522346 |
| 195 | 105 | 774.418724 |
| 196 | 104 | 771.1986585 |
| 197 | 103 | 767.9919821 |
| 198 | 102 | 764.7986393 |
| 199 | 101 | 761.6185745 |
| 200 | 100 | 758.4517325 |
| 201 | 99 | 755.2980584 |
| 202 | 98 | 752.1574974 |
| 203 | 97 | 749.029995 |
| 204 | 96 | 745.9154968 |
| 205 | 95 | 742.8139489 |
| 206 | 94 | 739.7252974 |
| 207 | 93 | 736.6494886 |
| 208 | 92 | 733.5864691 |
| 209 | 91 | 730.5361858 |
| 210 | 90 | 727.4985857 |
| 211 | 89 | 724.4736161 |
| 212 | 88 | 721.4612244 |
| 213 | 87 | 718.4613584 |
| 214 | 86 | 715.4739659 |
| 215 | 85 | 712.4989952 |
| 216 | 84 | 709.5363945 |
| 217 | 83 | 706.5861124 |
| 218 | 82 | 703.6480977 |
| 219 | 81 | 700.7222994 |
| 220 | 80 | 697.8086667 |
| 221 | 79 | 694.907149 |
| 222 | 78 | 692.0176959 |
| 223 | 77 | 689.1402573 |
| 224 | 76 | 686.2747833 |
| 225 | 75 | 683.4212239 |
| 226 | 74 | 680.5795298 |
| 227 | 73 | 677.7496516 |
| 228 | 72 | 674.9315401 |
| 229 | 71 | 672.1251465 |
| 230 | 70 | 669.3304219 |
| 231 | 69 | 666.547318 |
| 232 | 68 | 663.7757863 |
| 233 | 67 | 661.0157787 |
| 234 | 66 | 658.2672474 |
| 235 | 65 | 655.5301446 |
| 236 | 64 | 652.8044227 |
| 237 | 63 | 650.0900346 |
| 238 | 62 | 647.3869329 |
| 239 | 61 | 644.6950709 |
| 240 | 60 | 642.0144018 |
| 241 | 59 | 639.344879 |
| 242 | 58 | 636.6864562 |
| 243 | 57 | 634.0390872 |
| 244 | 56 | 631.4027261 |
| 245 | 55 | 628.7773271 |
| 246 | 54 | 626.1628446 |
| 247 | 53 | 623.5592332 |
| 248 | 52 | 620.9664478 |
| 249 | 51 | 618.3844432 |
| 250 | 50 | 615.8131748 |
| 251 | 49 | 613.2525978 |
| 252 | 48 | 610.7026678 |
| 253 | 47 | 608.1633405 |
| 254 | 46 | 605.6345718 |
| 255 | 45 | 603.1163178 |
| 256 | 44 | 600.6085349 |
| 257 | 43 | 598.1111794 |
| 258 | 42 | 595.6242081 |
| 259 | 41 | 593.1475776 |
| 260 | 40 | 590.6812451 |
| 261 | 39 | 588.2251677 |
| 262 | 38 | 585.7793028 |
| 263 | 37 | 583.3436079 |
| 264 | 36 | 580.9180407 |
| 265 | 35 | 578.5025592 |
| 266 | 34 | 576.0971213 |
| 267 | 33 | 573.7016853 |
| 268 | 32 | 571.3162096 |
| 269 | 31 | 568.9406529 |
| 270 | 30 | 566.5749738 |
| 271 | 29 | 564.2191313 |
| 272 | 28 | 561.8730845 |
| 273 | 27 | 559.5367926 |
| 274 | 26 | 557.2102152 |
| 275 | 25 | 554.8933117 |
| 276 | 24 | 552.5860421 |
| 277 | 23 | 550.2883661 |
| 278 | 22 | 548.000244 |
| 279 | 21 | 545.721636 |
| 280 | 20 | 543.4525026 |
| 281 | 19 | 541.1928043 |
| 282 | 18 | 538.9425019 |
| 283 | 17 | 536.7015564 |
| 284 | 16 | 534.4699288 |
| 285 | 15 | 532.2475804 |
| 286 | 14 | 530.0344727 |
| 287 | 13 | 527.8305671 |
| 288 | 12 | 525.6358255 |
| 289 | 11 | 523.4502097 |
| 290 | 10 | 521.2736818 |
| 291 | 9 | 519.1062039 |
| 292 | 8 | 516.9477386 |
| 293 | 7 | 514.7982482 |
| 294 | 6 | 512.6576955 |
| 295 | 5 | 510.5260433 |
| 296 | 4 | 508.4032546 |
| 297 | 3 | 506.2892925 |
| 298 | 2 | 504.1841204 |
| 299 | 1 | 502.0877017 |
| 300 | 0 | 500 |
| Total | 298221.36 |
The amount that can be withdrawn at the end of the 25th year is $298221.36
Points to be noted:
1) No. of remaining months(t) for the first month in the above given table is taken as 299 months because first deposit is made at the end of first month.
2) Formula used in excel for the first month is
| =500*(1+0.4167%/30)^(299*30) |
for the second month the formula is
| =500*(1+0.4167%/30)^(298*30) |
and so on....
If you notice the only change in the formula for every month is t(i.e., no. of remaining months).