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).