In: Accounting
If I have an investment that generates 1.5 MM during the next 20 years and We know that inflation for the expected period is 5.7% on average. To what amount equivalent of constant annual payments equals those payments in a 12% annual plan with continuous compounding?
Year | Opening | Investment | Interest | closing |
1 | - | 18,587.65 | 2,230.52 | 20,818.17 |
2 | 20,818.17 | 18,587.65 | 4,728.70 | 44,134.52 |
3 | 44,134.52 | 18,587.65 | 7,526.66 | 70,248.84 |
4 | 70,248.84 | 18,587.65 | 10,660.38 | 99,496.87 |
5 | 99,496.87 | 18,587.65 | 14,170.14 | 1,32,254.66 |
6 | 1,32,254.66 | 18,587.65 | 18,101.08 | 1,68,943.40 |
7 | 1,68,943.40 | 18,587.65 | 22,503.73 | 2,10,034.78 |
8 | 2,10,034.78 | 18,587.65 | 27,434.69 | 2,56,057.12 |
9 | 2,56,057.12 | 18,587.65 | 32,957.37 | 3,07,602.15 |
10 | 3,07,602.15 | 18,587.65 | 39,142.78 | 3,65,332.57 |
11 | 3,65,332.57 | 18,587.65 | 46,070.43 | 4,29,990.65 |
12 | 4,29,990.65 | 18,587.65 | 53,829.40 | 5,02,407.70 |
13 | 5,02,407.70 | 18,587.65 | 62,519.44 | 5,83,514.80 |
14 | 5,83,514.80 | 18,587.65 | 72,252.29 | 6,74,354.75 |
15 | 6,74,354.75 | 18,587.65 | 83,153.09 | 7,76,095.49 |
16 | 7,76,095.49 | 18,587.65 | 95,361.98 | 8,90,045.12 |
17 | 8,90,045.12 | 18,587.65 | 1,09,035.93 | 10,17,668.70 |
18 | 10,17,668.70 | 18,587.65 | 1,24,350.76 | 11,60,607.12 |
19 | 11,60,607.12 | 18,587.65 | 1,41,503.37 | 13,20,698.14 |
20 | 13,20,698.14 | 18,587.65 | 1,60,714.30 | 15,00,000.09 |
Investment of $18,587.65 for 20 years with interest at 12% shall equal 1.5 milion at 20 year end.