year

Amount Invested
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

Int rate
300000
328500
359708
393880
431298
472272
517137
566265
620061
678966
743468
814098
891437
976124
1068855
1170397
1281584
1403335
1536652
1682633

Accrued Amount
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%

Total

328500
359708
393880
431298
472272
517137
566265
620061
678966
743468
814098
891437
976124
1068855
1170397
1281584
1403335
1536652
1682633
1842484
1842484

Time Value of amount invested 251795 275716 301909 330590 361996 396386 434042 475277 520428 569868 624006 683287 748199 819278 897109 982334 1075656 1177843 1289739 .

50% 13.50% 13.50% 13.50% 13.50% 13.50% 13.50% 13.50% 340500 386468 438641 497857 565068 641352 727934 826206 937743 1064339 1208024 1371108 1556207 1766295 2004745 2275386 2582563 2931209 3326922 3776057 Total 3776057 .50% 13.50% 13.50% 13.year Amount Invested 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 300000 340500 386468 438641 497857 565068 641352 727934 826206 937743 1064339 1208024 1371108 1556207 1766295 2004745 2275386 2582563 2931209 3326922 benchmark rate Accrued Amount 13.50% 13.50% 13.50% 13.50% 13.50% 13.50% 13.50% 13.50% 13.50% 13.

Time Value of amount invested 270527 307048 348500 395547 448946 509554 578344 656420 745037 845617 959775 1089345 1236407 1403322 1592770 1807794 2051846 2328845 2643240 .

Sign up to vote on this title
UsefulNot useful