You are on page 1of 4

Year P i (1+i) n (1+i)^n S=P(1+i)^n I=S-P CI

2021 50000 0.1 1.1 3 1.331 66550 16550 16550


2022 50000 0.1 1.1 2 1.21 60500 10500 27050
2023 50000 0.1 1.1 1 1.1 55000 5000 32050
2024 50000 0.1 1.1 0 1 50000 0 32050
232050 32050
Year P i (1+i) n (1+i)^n S=P(1+i)^n I=S-P CI
2021 50000 0.1 1.1 3 1.331 66550 16550 16550
2022 0 0.1 1.12 2 1.2544 0 0 16550
2023 60000 0.1 1.13 1 1.13 67800 7800 24350
2024 70000 0.1 1.08 0 1 70000 0 24350
204350 24350
Year S i (1+i) n (1+i)^-n P=S(1+i)^-n I=S-P CI
2024 250000 0.1 1.1 1 0.909091 227,272.73 22,727.27 22,727.27
2025 250000 0.1 1.1 2 0.826446 206,611.57 43,388.43 66,115.70
2026 250000 0.1 1.1 3 0.751315 187,828.70 62,171.30 128,287.00
2027 250000 0.1 1.1 4 0.683013 170,753.36 79,246.64 207,533.64
2028 250000 0.1 1.1 5 0.620921 155,230.33 94,769.67 302,303.31
947,696.69 302,303.31

Effective
31.90%
Interest Rate
S
250,000
250,000
250,000
250,000
250,000
1,250,000

You might also like