COREPATI CALC WITH ONE TIME INVESTMENT.xlsx
5
One time investment & 18%return yerly. Stoks 2000 360 2360 36 2360 424.8 2784.8 37 2784.8 501.26 3286.06 38 3286.06 591.49 3877.56 39 3877.56 697.96 4575.52 40 4575.52 823.59 5399.11 41 5399.11 971.84 6370.95 42 6370.95 1146.77 7517.72 43 7517.72 1353.19 8870.91 44 8870.91 1596.76 10467.67 45 10467.67 1884.18 12351.85 46 12351.85 2223.33 14575.19 47 14575.19 2623.53 17198.72 48 17198.72 3095.77 20294.49 49 20294.49 3653.01 23947.50 50 23947.50 4310.55 28258.05 51 28258.05 5086.45 33344.49 52 33344.49 6002.01 39346.50 53 39346.50 7082.37 46428.87 54 46428.87 8357.20 54786.07 55 54786.07 9861.49 64647.56 56 64647.56 11636.56 76284.12 57 76284.12 13731.14 90015.26 58 90015.26 16202.75 106218.01 59 106218.01 19119.24 125337.25 60 125337.25 22560.71 147897.96 61 147897.96 26621.63 174519.59 62 174519.59 31413.53 205933.12 63 205933.12 37067.96 243001.08 64 243001.08 43740.19 286741.28 65 286741.28 51613.43 338354.71 66 338354.71 60903.85 399258.55 67 399258.55 71866.54 471125.09 68 471125.09 84802.52 555927.61 69 555927.61 100066.97 655994.58 70 655994.58 118079.02 774073.60 71 774073.60 139333.25 913406.85 72 913406.85 164413.23 1077820.09 73 1077820.09 194007.62 1271827.70 74 1271827.70 228928.99 1500756.69 75 1500756.69 270136.20 1770892.89 76 1770892.89 318760.72 2089653.61 77 2089653.61 376137.65 2465791.27 78
-
Upload
nitin-patil -
Category
Documents
-
view
223 -
download
0
Transcript of COREPATI CALC WITH ONE TIME INVESTMENT.xlsx
One time investment & 18%return yerly. Stoks2000 360 2360 36 250002360 424.8 2784.8 37 415002784.8 501.26 3286.06 38 60970.003286.06 591.49 3877.56 39 83944.603877.56 697.96 4575.52 40 111054.634575.52 823.59 5399.11 41 143044.465399.11 971.84 6370.95 42 180792.466370.95 1146.77 7517.72 43 225335.117517.72 1353.19 8870.91 44 277895.438870.91 1596.76 10467.67 45 339916.6010467.67 1884.18 12351.85 46 413101.5912351.85 2223.33 14575.19 47 499459.8814575.19 2623.53 17198.72 48 601362.6617198.72 3095.77 20294.49 49 721607.9420294.49 3653.01 23947.50 50 863497.3623947.50 4310.55 28258.05 51 1030926.8928258.05 5086.45 33344.49 52 1228493.7333344.49 6002.01 39346.50 53 1461622.6039346.50 7082.37 46428.87 54 1736714.6746428.87 8357.20 54786.07 55 2061323.3154786.07 9861.49 64647.56 56 2444361.5164647.56 11636.56 76284.12 57 2896346.5876284.12 13731.14 90015.26 58 3429688.9690015.26 16202.75 106218.01 59 4059032.97106218.01 19119.24 125337.25 60 4801658.91125337.25 22560.71 147897.96 61 5677957.5115147897.96 26621.63 174519.59 62 6711989.8636174519.59 31413.53 205933.12 63 7932148.039205933.12 37067.96 243001.08 64 9371934.686243001.08 43740.19 286741.28 65 11070882.93286741.28 51613.43 338354.71 66 13075641.857338354.71 60903.85 399258.55 67 15441257.391399258.55 71866.54 471125.09 68471125.09 84802.52 555927.61 69555927.61 100066.97 655994.58 70655994.58 118079.02 774073.60 71774073.60 139333.25 913406.85 72913406.85 164413.23 1077820.09 731077820.09 194007.62 1271827.70 741271827.70 228928.99 1500756.69 751500756.69 270136.20 1770892.89 761770892.89 318760.72 2089653.61 772089653.61 376137.65 2465791.27 78
2465791.27 443842.43 2909633.69 792909633.69 523734.06 3433367.76 803433367.76 618006.20 4051373.95 81
Fund 20%4500 29500 50000 10000 600007470 48970 70000 14000 84000
10974.60 71944.60 94000 18800 11280015110.03 99054.63 122800 24560 14736019989.83 131044.46 157360 31472 18883225748.00 168792.46 198832 39766.4 238598.432542.64 213335.11 248598.4 49719.68 298318.0840560.32 265895.43 308318.1 61663.6 369981.750021.18 327916.60 379981.7 75996.3 455978.061184.99 401101.59 465978.0 93195.6 559173.674358.29 487459.88 569173.6 113834.7 683008.489902.78 589362.66 693008.4 138601.7 831610.0
108245.28 709607.94 841610.0 168322.0 1009932.1129889.43 851497.36 1019932.1 203986.4 1223918.5155429.53 1018926.89 1233918.5 246783.7 1480702.2185566.84 1216493.73 1490702.2 298140.4 1788842.6221128.87 1449622.60 1798842.6 359768.5 2158611.1263092.07 1724714.67 2168611.1 433722.2 2602333.3312608.64 2049323.31 2612333.3 522466.7 3134800.0371038.20 2432361.51 3144800.0 628960.0 3773760.0439985.07 2884346.58 3783760.0 756752.0 4540512.0521342.38 3417688.96 4550512.0 910102.4 5460614.4617344.01 4047032.97 5470614.4 1094122.9 6564737.3730625.94 4789658.91 6574737.3 1314947.5 7889684.7864298.60 5665957.51 7899684.7 1579936.9 9479621.7
1022032.352068 6699989.8635571208158.17544 7920148.0389971427786.64702 9359934.686017
1686948.243483 11058882.92951992758.92731 13063641.85681
2353615.534226 15429257.391042779426.330386 18,220,683.72
One time 50 T % regu. 10 T
1350 37
