Available to invest = Portfolio = $1,000,000Inflation rate = 2%Step 1. Set up an "Amortization Table" to show exactly what's happening. We begin with $1 million. But we immediately make the first withdrawal, hence have less than $1 million to invest. We don't know how much we can withdraw initially, so we make a "guess" of $50,000. We subtract the $50,000 from the initial portfolio and get $950,000, which is invested at 5% and thus earns $47,500. The earnings are added to the beginning balance, less the withdrawal, to produce the ending balance, which is carried forward to create the next beginning balance. This process is continued for 15 years. Step 2. We want to end up with a $0.00 ending balance. With the $50,000 initial withdrawal, we see that we end with more than zero. Therefore, we should make a larger initial withdrawal. We could just go through a series of trials and errors until we found an initial withdrawal that produced the zero ending balance. The amount that does the trick is $81,027.42. Replace the $50,000 with 81027.42 to prove that this value "works" to within one penny. BOY Beginning Amount Investable Ending Balance Withdrawn Funds Earnings Balance1 $1,000,000.00 $81,027.42 $918,972.58 $45,948.63 $964,921.212 $964,921.21 $82,647.97 $882,273.24 $44,113.66 $926,386.903 $926,386.90 $84,300.93 $842,085.97 $42,104.30 $884,190.274 $884,190.27 $85,986.95 $798,203.33 $39,910.17 $838,113.495 $838,113.49 $87,706.69 $750,406.81 $37,520.34 $787,927.156 $787,927.15 $89,460.82 $698,466.33 $34,923.32 $733,389.647 $733,389.64 $91,250.04 $642,139.61 $32,106.98 $674,246.598 $674,246.59 $93,075.04 $581,171.55 $29,058.58 $610,230.139 $610,230.13 $94,936.54 $515,293.59 $25,764.68 $541,058.2710 $541,058.27 $96,835.27 $444,223.00 $22,211.15 $466,434.1511 $466,434.15 $98,771.97 $367,662.18 $18,383.11 $386,045.2912 $386,045.29 $100,747.41 $285,297.87 $14,264.89 $299,562.7713 $299,562.77 $102,762.36 $196,800.41 $9,840.02 $206,640.4314 $206,640.43 $104,817.61 $101,822.82 $5,091.14 $106,913.9615 $106,913.96 $106,913.96 $0.00 $0.00 $0.00Using Goal Seek:1. Put the pointer on the cell for the Ending Balance after the 15th withdrawal.2. Click Tools>Goal Seek to get a dialog box, which you then fill out as shown to the right.3. You will be at the "Set cell" because you put the pointer there initially.4. Go down to the "To value to" cell. You want to get 0 as the ending balance, so enter 0 here.5. Now move down to the "By changing cell" box, then click on the cell with the Year 1 withdrawal and select it.6. Now click OK, and the initial withdrawal will change to $81,027, and the final balance will go to $0.00. You could increase the decimals shown to see the extra digits Excel calculated.Calculator solution:Step 1: Find the real rate of return, rr. rr = (1 + rNOM)/(1 + inflation) 1 rr = (1.05)/(1.02) 1 rr = 2.9412% Step 2: Use the PMT function in Excel or a calculator to find the initial amount to be withdrawn. Be sure to set the calculator to BEGIN mode, and make a similar adjustment to the Excel function. BEGIN N = 15 I = rr = 2.9411765% PV = 1,000,000 PMT = $81,027.42 This is consistent with the value found using Goal Seek. 165. Julian and Jonathan are twin brothers (and so were born on the same day). Today, both turned 25. Their grandfather began putting $2,500 per year into a trust fund for Julian on his 20th birthday, and he just made a 6th payment into the fund. The grandfather (or his estate's trustee) will make 40 more $2,500 payments until a 46th and final payment is made on Julian's 65th birthday. The grandfather set things up this way because he wants Julian to work, not be a "trust fund baby," but he also wants to ensure that Julian is provided for in his old age.Until now, the grandfather has been disappointed with Jonathan and so has not given him anything. However, they recently reconciled, and the grandfather decided to make an equivalent provision for Jonathan. He will make the first payment to a trust for Jonathan today, and he has instructed his trustee to make 40 additional equal annual payments until Jonathan turns 65, when the 41st and final payment will be made. If both trusts earn an annual return of 8%, how much must the grandfather put into Jonathan's trust today and each subsequent year to enable him to have the same retirement nest egg as Julian after the last payment is made on their 65th birthday?a. $3,726
b. $3,912
c. $4,107
d. $4,313
e. $4,528
ANS: A
Julian's retirement account Jonathan's retirement account
No. of payments thus far, Payment today 1
including today's payment 6
Number of remaining payments 40 40
N = total payments 46 N 41
I/YR 8.0% I/YR 8.0%
PV $0 PV $0
PMT $2,500 FV = Jonathan's FV = $1,046,065
FV Julian's FV = $1,046,065 PMT $3,726
đang được dịch, vui lòng đợi..
