In: Finance
A series of 10 end-of-year deposits is made that begins with $6,000 at the end of year 1 and decreases at the rate of $300 per year with 11% interest.
What amount could be withdrawn at t = 10? $
Amount that could be withdrawn = Future values of deposits.
FV = CF ( 1 +r )^n
r = Int rate
n = Bal Years
Year | Bal Yrs | Deposit | FVF @11% | FV of CFs |
1 | 9 | $ 6,000.00 | 2.5580 | $ 15,348.22 |
2 | 8 | $ 5,700.00 | 2.3045 | $ 13,135.87 |
3 | 7 | $ 5,400.00 | 2.0762 | $ 11,211.26 |
4 | 6 | $ 5,100.00 | 1.8704 | $ 9,539.11 |
5 | 5 | $ 4,800.00 | 1.6851 | $ 8,088.28 |
6 | 4 | $ 4,500.00 | 1.5181 | $ 6,831.32 |
7 | 3 | $ 4,200.00 | 1.3676 | $ 5,744.05 |
8 | 2 | $ 3,900.00 | 1.2321 | $ 4,805.19 |
9 | 1 | $ 3,600.00 | 1.1100 | $ 3,996.00 |
10 | 0 | $ 3,300.00 | 1.0000 | $ 3,300.00 |
Amount can be drawn after 10 Years | $ 81,999.30 |
Amount that can be with drawn after 10 Years is $ 81999.30