In: Finance
Step 1 Computation of Cash flows required
Year | Required Cash Flow | PVF/PVAF @9% | PV of Cash Flows |
23 | 65000 | 0.1378 | 8,955.79 |
24 to 32 | 65000 | 0.8260 | 53,692.17 |
33 | 50000 | 0.0582 | 2,910.02 |
34 to 57 | 50000 | 0.5649 | 28,246.41 |
93,804.39 |
Amount of deposits to be made Each year up to Year 15 = PV of Cash Flows required / PVAF @ 9% for Year 15
= 93804.39/ 8.0607
= 11637.27
Cross verfication
Year | Opening Bal | Deposit | Int @ 9% | Closing Balance |
1 | $0.00 | $ 11,637.27 | $0.00 | $ 11,637.27 |
2 | $ 11,637.27 | $ 11,637.27 | $1,047.35 | $ 24,321.89 |
3 | $ 24,321.89 | $ 11,637.27 | $2,188.97 | $ 38,148.13 |
4 | $ 38,148.13 | $ 11,637.27 | $3,433.33 | $ 53,218.74 |
5 | $ 53,218.74 | $ 11,637.27 | $4,789.69 | $ 69,645.69 |
6 | $ 69,645.69 | $ 11,637.27 | $6,268.11 | $ 87,551.08 |
7 | $ 87,551.08 | $ 11,637.27 | $7,879.60 | $ 107,067.94 |
8 | $ 107,067.94 | $ 11,637.27 | $9,636.11 | $ 128,341.33 |
9 | $ 128,341.33 | $ 11,637.27 | $11,550.72 | $ 151,529.32 |
10 | $ 151,529.32 | $ 11,637.27 | $13,637.64 | $ 176,804.23 |
11 | $ 176,804.23 | $ 11,637.27 | $15,912.38 | $ 204,353.88 |
12 | $ 204,353.88 | $ 11,637.27 | $18,391.85 | $ 234,382.99 |
13 | $ 234,382.99 | $ 11,637.27 | $21,094.47 | $ 267,114.73 |
14 | $ 267,114.73 | $ 11,637.27 | $24,040.33 | $ 302,792.33 |
15 | $ 302,792.33 | $ 11,637.27 | $27,251.31 | $ 341,680.91 |
Year | Opening Bal | Usage | Int @ 9% | Closing Balance |
16 | $ 341,680.84 | $0.00 | $30,751.28 | $ 372,432.11 |
17 | $ 372,432.11 | $0.00 | $33,518.89 | $ 405,951.00 |
18 | $ 405,951.00 | $0.00 | $36,535.59 | $ 442,486.59 |
19 | $ 442,486.59 | $0.00 | $39,823.79 | $ 482,310.39 |
20 | $ 482,310.39 | $0.00 | $43,407.93 | $ 525,718.32 |
21 | $ 525,718.32 | $0.00 | $47,314.65 | $ 573,032.97 |
22 | $ 573,032.97 | $0.00 | $51,572.97 | $ 624,605.94 |
23 | $ 624,605.94 | $65,000.00 | $56,214.53 | $ 615,820.47 |
24 | $ 615,820.47 | $65,000.00 | $55,423.84 | $ 606,244.32 |
25 | $ 606,244.32 | $65,000.00 | $54,561.99 | $ 595,806.31 |
26 | $ 595,806.31 | $65,000.00 | $53,622.57 | $ 584,428.87 |
27 | $ 584,428.87 | $65,000.00 | $52,598.60 | $ 572,027.47 |
28 | $ 572,027.47 | $65,000.00 | $51,482.47 | $ 558,509.94 |
29 | $ 558,509.94 | $65,000.00 | $50,265.89 | $ 543,775.84 |
30 | $ 543,775.84 | $65,000.00 | $48,939.83 | $ 527,715.66 |
31 | $ 527,715.66 | $65,000.00 | $47,494.41 | $ 510,210.07 |
32 | $ 510,210.07 | $65,000.00 | $45,918.91 | $ 491,128.98 |
33 | $ 491,128.98 | $50,000.00 | $44,201.61 | $ 485,330.59 |
34 | $ 485,330.59 | $50,000.00 | $43,679.75 | $ 479,010.34 |
35 | $ 479,010.34 | $50,000.00 | $43,110.93 | $ 472,121.27 |
36 | $ 472,121.27 | $50,000.00 | $42,490.91 | $ 464,612.19 |
37 | $ 464,612.19 | $50,000.00 | $41,815.10 | $ 456,427.28 |
38 | $ 456,427.28 | $50,000.00 | $41,078.46 | $ 447,505.74 |
39 | $ 447,505.74 | $50,000.00 | $40,275.52 | $ 437,781.26 |
40 | $ 437,781.26 | $50,000.00 | $39,400.31 | $ 427,181.57 |
41 | $ 427,181.57 |
Related SolutionsJames and his wife would like to retire in 23 years. Upon retirement they want to...
James and his wife would like to retire in 23 years. Upon
retirement they want to spend the first 10 years traveling around
the world. To travel in the style they are accustomed they will
require $65,000 in each of the 10 years. Their first payment of
$65,000 will be 23 years from today and there will be 10 total
yearly payments of $65,000. After the years of traveling they then
want to live in a small retirement village in...
Jeremy would like to retire in 25 years. He would like his retirement income to be...Jeremy would like to retire in 25 years. He would like his
retirement income to be $250,000, and this figure should grow at
the same rate as inflation, expected to be 2 percent annually. He
expects to live 30 years after he retires, and plans to leave $3
million to TYU after he dies.
Jeremy currently has $1,000,000 in
his retirement fund. The fund is expected to earn 6 percent
annually. Assuming that Jeremy increases his annual retirement
savings by...
You plan to retire in 23 years. You would like to maintain your current level of...You plan to retire in 23 years. You would like to maintain your
current level of consumption which is $51,594 per year. You will
need to have 29 years of consumption during your retirement. You
can earn 5.27% per year (nominal terms) on your investments. In
addition, you expect inflation to be 2.06% inflation per year, from
now and through your retirement. How much do you have to invest
each year, starting next year, for 10 years, in nominal terms...
You are planning to save for retirement. You would like to retire 24 years from today...You are planning to save for retirement. You would like to
retire 24 years from today and you currently have $200,000 set
aside. You anticipate saving $750 per month ($500 out of your
pocket and $250 from a company match into your 401(k) plan. You
anticipating earning an 8.8% rate of return over the next 10 years.
After 10 years, you will change your monthly savings to $X per
month (combined contribution from you and your employer into your
401(k)...
You are planning to save for retirement. You would like to retire 25 years from today...You are planning to save for retirement. You would like to
retire 25 years from today and you currently have $100,000 set
aside. You anticipate saving $420 every other week (26 periods per
year – $280 out of your pocket and $140 from a company match) into
your 401(k) plan. You anticipating earning an 8.7% rate of return
over the next 12 years. After 12 years, you will change your
biweekly savings to $X every other week (combined contribution from...
You are planning to save for retirement. You would like to retire 20 years from today...You are planning to save for retirement. You would like to
retire 20 years from today and you currently have $190,000 set
aside. You anticipate saving $825 per month ($550 out of your
pocket and $275 from a company match into your 401(k) plan. You
anticipating earning an 8.5% rate of return over the next 10 years.
After 10 years, you will up your monthly savings to $X per month
(combined contribution from you and your employer into your 401(k)...
You are planning to save for retirement. You would like to retire 22 years from today...You are planning to save for retirement. You would like to
retire 22 years from today and you currently have $205,000 set
aside. You anticipate saving $750 per month ($500 out of your
pocket and $250 from a company match into your 401(k) plan. You
anticipate earning an 8.7% rate of return over the next 9 years.
After 9 years, you will up your monthly savings to $X per month
(combined contribution from you and your employer into your 401(k)...
Prof. Washington has a self-managed retirement plan through his University and would like to retire in...Prof. Washington has a self-managed retirement plan through his
University and would like to retire in 10 years and wonders if his
current and future planned savings will provide adequate future
retirement income. Here’s his information and goals.
▪ Prof. Washington wants a 25-year retirement annuity that
begins 10 years from today with an equal annual payment equal to
$70,000 today inflated at 3% annually over 10 years. His first
retirement annuity payment would occur 10 years from today. He...
peter and her wife is 35 years old. they want to retire at 60. their estimated...peter and her wife is
35 years old. they want to retire at 60. their estimated life
expectancy is 90
peter have a stable
job
their current annual
income 650000 , and their annual expense are 617000
lump sum pension at
retirement 320000
their want to maintain
their living and spending after they retired
their current
resources for investment 800000
the average inflation
rate will be 3%(pre year) in the future
and the after tax
investment return is 7%(pre year)...
Kirk Van Houten, who has been married for 21 years, would like to buy his wife...Kirk Van Houten, who has been married for 21 years, would like
to buy his wife an expensive diamond ring with a platinum setting
on their 30-year wedding anniversary. Assume that the cost of the
ring will be $10,500 in 9 years. Kirk currently has $4,433 to
invest. What annual rate of return must Kirk earn on his investment
to accumulate enough money to pay for the ring?
The annual rate of return Kirk must earn on his investment to...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|