In: Finance
Payments of $1000 are invested into an account at the end of each year for 8 years, earning 8% effective per annum. Interests can only be reinvested at 6% for the first 6 years and 7% thereafter. Find the accumulated value of the investment after 10 years. (Answer: $12092.96)
The accumulated value = $12092.97
The following table expalins the working of the cash flow
Year | Investment 'A' | Interest Earned B = Prev year Closing Bal X 8% | Closing Balance 'C' = A + Previous Year C | Interest on Interest reinvested D = Previous Year E x 6% (1st 6)0r 7% (later) | Closing Balance of Reinvested Interest and Income E = B + D + Prev Year E | Explanation |
1 | 1,000.00 | - | 1,000.00 | No interest earned as Investment done at year end | ||
2 | 1,000.00 | 80.00 | 2,000.00 | - | 80.00 | Interest (8%) is earned on Closing Balance C at year end & is reinvested at year end to earn 6% |
3 | 1,000.00 | 160.00 | 3,000.00 | 4.80 | 244.80 | Interest (8%) is earned on Closing Balance C at year end & is reinvested at year end (E) to earn 6% |
4 | 1,000.00 | 240.00 | 4,000.00 | 14.69 | 499.49 | Interest (8%) is earned on Closing Balance C at year end & is reinvested at year end (E) to earn 6% |
5 | 1,000.00 | 320.00 | 5,000.00 | 29.97 | 849.46 | Interest (8%) is earned on Closing Balance C at year end & is reinvested at year end (E) to earn 6% |
6 | 1,000.00 | 400.00 | 6,000.00 | 50.97 | 1,300.42 | Interest (8%) is earned on Closing Balance C at year end & is reinvested at year end (E) to earn 6% |
7 | 1,000.00 | 480.00 | 7,000.00 | 91.03 | 1,871.45 | Interest (8%) is earned on Closing Balance C at year end & is reinvested at year end (E) to earn 7% |
8 | 1,000.00 | 560.00 | 8,000.00 | 131.00 | 10,562.46 | Interest (8%) is earned on Closing Balance C at year end & is reinvested at year end (E) to earn 7% |
9 | 739.37 | 11,301.83 | Interest (8%) is earned on Closing Balance C at year end & is reinvested at year end (E) to earn 7% | |||
10 | 791.13 | 12,092.96 | Interest (8%) is earned on Closing Balance C at year end & is reinvested at year end (E) to earn 7% |