Scribd Logo
Upload

Welcome to Scribd!

  • What If Analysis Secenerio Goal Seek, Data Table)

    Uploaded by

    Vaibhav Dwivedi
    3 views4 pages

    Original Title

    What if Analysis Secenerio Goal Seek, Data Table)

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    3 views4 pages

    What If Analysis Secenerio Goal Seek, Data Table)

    Uploaded by

    Vaibhav Dwivedi

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    WHAT IF ANALYSIS

    INVESTMENT
    INT RATE %
    PERIODRETURNS
    100000
    8.50%
    10
    ###

    PORTFOLIO ANALYSIS
    SHARES MUT FUNDMETAL
    FD
    40000
    30000
    20000
    10000
    40%
    30%
    20%
    8.50%
    98.50%
    1157018.62
    ### ### 22609.83 ###

    INVESTMENT
    INT RATE %
    PERIODINTEREST
    BALANCE
    100000
    8.50%
    1
    8500.00
    ###
    208500
    8.50%
    2
    ###
    ###
    326222.5
    8.50%
    3
    ###
    ###
    453951.41
    8.50%
    4
    ###
    ###
    592537.28
    8.50%
    5
    ###
    ###
    742902.95
    8.50%
    6
    ###
    ###
    906049.7
    8.50%
    7
    ###
    ###
    1083063.93 8.50%
    8
    ###
    ###
    1275124.36 8.50%
    9
    ###
    ###
    1483509.93 8.50%
    10
    ###
    ###
    1709608.28 8.50%
    11
    ###
    ###
    1954924.98 8.50%
    12
    ###
    ###
    2221093.6
    8.50%
    13
    ###
    ###
    2509886.56 8.50%
    14
    ###
    ###
    2823226.92 8.50%
    15
    ###
    ###
    3163201.2
    8.50%
    16
    ###
    ###
    3532073.31 8.50%
    17
    ###
    ###
    3932299.54 8.50%
    18
    ###
    ###
    4366545
    8.50%
    19
    ###
    ###
    4837701.32 8.50%
    20
    ###
    ###

    INVESTMENT INT %
    100000
    8.50%

    PERIOD
    10

    RETURNS
    226,098.34

    COLOUMN INPUT (FOR PERIOD)


    100000

    200000

    300000

    226,098.34
    266,168.62
    313,340.36
    368,872.10
    434,245.46
    511,204.61
    601,802.85

    452,196.69 678,295.03
    532,337.25 798,505.87
    626,680.71 940,021.07
    737,744.20 1,106,616.31
    868,490.92 1,302,736.38
    1,022,409.22 1,533,613.84
    1,203,605.70 1,805,408.55

    14
    313,340.36
    626,680.71
    940,021.07
    1,253,361.43

    16
    18
    368,872.10 434,245.46
    737,744.20 868,490.92
    1,106,616.31 1,302,736.38
    1,475,488.41 1,736,981.84

    12
    14
    16
    18
    20
    22

    ROW INPUT (FOR PERIOD)


    100000
    200000
    300000
    400000

    10
    12
    226,098.34 266,168.62
    452,196.69 532,337.25
    678,295.03 798,505.87
    904,393.38 1,064,674.49

    COLOUMN INPUT (FOR INTEREST)

    9%
    9.50%
    10%
    10.50%
    11%

    100000
    226098.34
    236736.37
    247822.76
    259374.25
    271408.08
    283942.10

    200000
    452196.69
    473472.73
    495645.52
    518748.49
    542816.17
    567884.20

    300000
    678295.03
    710209.10
    743468.28
    778122.74
    814224.25
    851826.30

    400000
    904393.38
    946945.47
    991291.05
    1037496.98
    1085632.34
    1135768.39

    9%
    236736.37
    473472.73
    710209.10
    946945.47

    9.50%
    247822.76
    495645.52
    743468.28
    991291.05

    10%
    259374.25
    518748.49
    778122.74
    1037496.98

    ROW INPUT (FOR INTEREST)


    100000
    200000
    300000
    400000

    226098.34
    452196.69
    678295.03
    904393.38

    400000
    904,393.38
    1,064,674.49
    1,253,361.43
    1,475,488.41
    1,736,981.84
    2,044,818.45
    2,407,211.40

    20
    22
    511,204.61 601,802.85
    1,022,409.22 1,203,605.70
    1,533,613.84 1,805,408.55
    2,044,818.45 2,407,211.40

    10.50%
    271408.08
    542816.17
    814224.25
    1085632.34

    You might also like