Om Sai Ram

Option 1:

COMPOUND INTEREST METHOD:

- Direct doubling up 6 years

Example:

Principal Amount: 100000.00

Rate Of Interest: 12% per Annum

Interest At 12.0%
Principal Amount Interest Total
S. No. Year
(A) (B) (A) + (B)
1 Sep-19 100000 12000 112000 Lock Up
2 Sep-20 112000 13440 125440 Period
3 Sep-21 125440 15053 140492.8
4 Sep-22 140493 16859 157351.9
5 Sep-23 157352 18882 176234
6 Sep-24 176234 21148 197382.3
Option 2:

NON - COMPOUND INTEREST METHOD:

- Direct doubling up 9 years

Example:

Principal Amount: 100000.00

Rate Of Interest: 12% per Annum

Interest At 12.0%
Principal
Interest Total
S. No. Year Amount
(A) (B) (A) + (B)
1 Sep-19 100000 12000 112000
Lock Up
2 Sep-20 100000 24000 124000
Period
3 Sep-21 100000 36000 136000
4 Sep-22 100000 48000 148000
5 Sep-23 100000 60000 160000
6 Sep-24 100000 72000 172000
7 Sep-25 100000 84000 184000
8 Sep-26 100000 96000 196000
9 Sep-27 100000 108000 208000
 Om Sai Ram

Option 3:

COMPOUND INTEREST METHOD

Example:

Principal Amount: 500000.00

Rate Of Interest: 9% per Annum

500000 9.0% 2%
Principal Amount Interest Bonus Total
Year Year
(A) (B) (C) (A + B + C)
1st Sep-19 500000 0 0
2nd Sep-20 500000 0 0 500000
3rd Sep-21 500000 0 0 lock-Up 500000
4th Sep-22 500000 45000 10000 Period 555000
5th Sep-23 555000 49950 10000 614950
6th Sep-24 614950 55346 10000 680296
7th Sep-25 680296 61227 10000 751522
8th Sep-26 751522 67637 10000 829159
9th Sep-27 829159 74624 10000 913783
10th Sep-28 913783 82241 10000 1006024
11th Sep-29 1006024 90542 10000 1106566
12th Sep-30 1106566 99591 10000 1216157
13th Sep-31 1216157 109454 10000 1335611
14th Sep-32 1335611 120205 10000 1465816
15th Sep-33 1465816 131923 10000 1607740
 Om Sai Ram

Option 4:

Non COMPOUND INTEREST METHOD

Example:

Principal Amount: 100000.00

Rate Of Interest: 8% per Annum

8.0% 2%
Principal
Interest Bonuse
Amount Total
Year Year
(A + B +
(A) (B) (C)
C)
1st Sep-19 100000 0 0
2nd Sep-20 100000 0 0 100000
3rd Sep-21 100000 0 0 lock-Up 100000
4th Sep-22 100000 8000 2000 Period 110000
5th Sep-23 100000 8000 2000 110000
6th Sep-24 100000 8000 2000 110000
7th Sep-25 100000 8000 2000 140000
8th Sep-26 100000 8000 2000 150000
9th Sep-27 100000 8000 2000 160000
10th Sep-28 100000 8000 2000 170000
11th Sep-29 100000 8000 2000 180000
12th Sep-30 100000 8000 2000 190000
13th Sep-31 100000 8000 2000 200000
14th Sep-32 100000 8000 2000 210000
15th Sep-33 100000 8000 2000 220000