RETURN ON BC COLLECTION AFTER MATURITY PERIOD (50 lucky persons)

Month Contribution Members Collection Investment Inv. Period Interest Rate

1 200 200 40000 30000 50 1%
2 200 199 39800 29800 49 1%
3 200 198 39600 29600 48 1%
4 200 197 39400 29400 47 1%
5 200 196 39200 29200 46 1%
6 200 195 39000 29000 45 1%
7 200 194 38800 28800 44 1%
8 200 193 38600 28600 43 1%
9 200 192 38400 28400 42 1%
10 200 191 38200 28200 41 1%
11 200 190 38000 28000 40 1%
12 200 189 37800 27800 39 1%
13 200 188 37600 27600 38 1%
14 200 187 37400 27400 37 1%
15 200 186 37200 27200 36 1%
16 200 185 37000 27000 35 1%
17 200 184 36800 26800 34 1%
18 200 183 36600 26600 33 1%
19 200 182 36400 26400 32 1%
20 200 181 36200 26200 31 1%
21 200 180 36000 26000 30 1%
22 200 179 35800 25800 29 1%
23 200 178 35600 25600 28 1%
24 200 177 35400 25400 27 1%
25 200 176 35200 25200 26 1%
26 200 175 35000 25000 25 1%
27 200 174 34800 24800 24 1%
28 200 173 34600 24600 23 1%
29 200 172 34400 24400 22 1%
30 200 171 34200 24200 21 1%
31 200 170 34000 24000 20 1%
32 200 169 33800 23800 19 1%
33 200 168 33600 23600 18 1%
34 200 167 33400 23400 17 1%
35 200 166 33200 23200 16 1%
36 200 165 33000 23000 15 1%
37 200 164 32800 22800 14 1%
38 200 163 32600 22600 13 1%
39 200 162 32400 22400 12 1%
40 200 161 32200 22200 11 1%
41 200 160 32000 22000 10 1%
42 200 159 31800 21800 9 1%
 43 200 158 31600 21600 8 1%
44 200 157 31400 21400 7 1%
45 200 156 31200 21200 6 1%
46 200 155 31000 21000 5 1%
47 200 154 30800 20800 4 1%
48 200 153 30600 20600 3 1%
49 200 152 30400 20400 2 1%
50 200 151 30200 20200 1 1%
Total Returns

Maturity Amount Remaining Members Cash Outflow Savings

10,000 150 1500000 161078.14006
persons)

Returns
49338.95465532
48524.78048609
47721.8918994
46930.14523155
46149.39855733
45379.51166969
44620.34605965
43871.76489638
43133.63300759
42405.81686006
41688.18454047
40980.60573639
40282.95171751
39595.09531711
38916.91091369
38248.27441284
37589.06322934
36939.15626942
36298.43391322
35666.77799754
35044.07179866
34430.20001543
33825.0487526
33228.50550417
32640.45913718
32060.79987543
31489.41928359
30926.21025137
30371.06697792
29823.88495641
29284.56095875
28752.99302056
28229.08042621
27712.72369413
27203.82456223
26702.28597351
26208.01206182
25720.90813779
25240.88067496
24767.83729597
24301.68675905
23842.33894452
23389.70484157
22943.69653509
22504.22719274
22071.2110521
21644.563408
21224.2006
20810.04
20402
1661078.140062