Scribd Logo
Upload

Welcome to Scribd!

  • ROI 4.70% 8.65% S.No. Year Investment Withdrawl Value Value

    Uploaded by

    dlitepower
    3 views4 pages
    The document shows investment returns over 30 years for two different investment options. The first option with a 6.9% annual ROI grows from an initial $500,000 investment to $36.4 million over 30 years. The second option with a 12% annual ROI grows faster, reaching $114.4 million over the same period. Both options show steady increases in investment value each year without any withdrawals.

    Original Description:

    Original Title

    Interest Calculator

    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
    The document shows investment returns over 30 years for two different investment options. The first option with a 6.9% annual ROI grows from an initial $500,000 investment to $36.4 million over 30 years. The second option with a 12% annual ROI grows faster, reaching $114.4 million over the same period. Both options show steady increases in investment value each year without any withdrawals.

    Copyright:

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

    ROI 4.70% 8.65% S.No. Year Investment Withdrawl Value Value

    Uploaded by

    dlitepower
    The document shows investment returns over 30 years for two different investment options. The first option with a 6.9% annual ROI grows from an initial $500,000 investment to $36.4 million over 30 years. The second option with a 12% annual ROI grows faster, reaching $114.4 million over the same period. Both options show steady increases in investment value each year without any withdrawals.

    Copyright:

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

    Investment

    ROI

    4.70%

    8.65%

    Withdrawl

    Value

    Value

    S.No.

    Year

    2012

    220,000

    230,340

    239,030

    2013

    220,000

    471,506

    498,736

    2014

    220,000

    724,007

    780,907

    2015

    220,000

    988,375

    1,087,485

    2016

    220,000

    1,265,169

    1,420,583

    2017

    220,000

    1,554,972

    1,782,493

    2018

    220,000

    1,858,395

    2,175,709

    2019

    220,000

    2,176,080

    2,602,938

    2020

    220,000

    2,508,696

    3,067,122

    10

    2021

    220,000

    2,856,944

    3,571,458

    11

    2022

    220,000

    3,221,561

    4,119,419

    12

    2023

    220,000

    3,603,314

    4,714,778

    13

    2024

    220,000

    4,003,010

    5,361,637

    14

    2025

    220,000

    4,421,491

    6,064,448

    15

    2026

    220,000

    4,859,641

    6,828,053

    16

    2027

    220,000

    5,318,385

    7,657,710

    17

    2028

    220,000

    5,798,689

    8,559,132

    18

    2029

    220,000

    6,301,567

    9,538,527

    19

    2030

    220,000

    6,828,081

    10,602,639

    20

    2031

    220,000

    7,379,340

    11,758,797

    21

    2032

    7,726,169

    12,775,933

    22

    2033

    8,089,299

    13,881,052

    23

    2034

    8,469,496

    15,081,763

    24

    2035

    8,867,563

    16,386,335

    25

    2036

    9,284,338

    17,803,753

    26

    2037

    9,720,702

    19,343,778

    27

    2038

    10,177,575

    21,017,014

    28

    2039

    10,655,921

    22,834,986

    29

    2040

    11,156,749

    24,810,212

    30

    2041

    11,681,117

    26,956,296

    Difference
    8,690
    27,230
    56,900
    99,110
    155,414
    227,521
    317,314
    426,858
    558,426
    714,514
    897,858
    1,111,464
    1,358,627
    1,642,957
    1,968,412
    2,339,325
    2,760,443
    3,236,960
    3,774,558
    4,379,457
    5,049,764
    5,791,753
    6,612,267
    7,518,772
    8,519,415
    9,623,076
    10,839,439
    12,179,065
    13,653,463
    15,275,179

    ROI
    Withdrawl

    Investment

    6.90%
    Value

    12.00%
    Value

    S.No.

    Year

    2012

    500,000

    534,500

    560,000

    2013

    500,000

    1,105,881

    1,187,200

    2014

    500,000

    1,716,686

    1,889,664

    2015

    500,000

    2,369,638

    2,676,424

    2016

    500,000

    3,067,643

    3,557,595

    2017

    500,000

    3,813,810

    4,544,506

    2018

    500,000

    4,611,463

    5,649,847

    2019

    500,000

    5,464,154

    6,887,828

    2020

    500,000

    6,375,680

    8,274,368

    10

    2021

    500,000

    7,350,102

    9,827,292

    11

    2022

    500,000

    8,391,759

    11,566,567

    12

    2023

    500,000

    9,505,291

    13,514,555

    13

    2024

    500,000

    10,695,656

    15,696,301

    14

    2025

    500,000

    11,968,156

    18,139,857

    15

    2026

    500,000

    13,328,459

    20,876,640

    16

    2027

    14,248,123

    23,381,837

    17

    2028

    15,231,243

    26,187,657

    18

    2029

    16,282,199

    29,330,176

    19

    2030

    17,405,670

    32,849,798

    20

    2031

    18,606,662

    36,791,773

    21

    2032

    19,890,521

    41,206,786

    22

    2033

    21,262,967

    46,151,600

    23

    2034

    22,730,112

    51,689,792

    24

    2035

    24,298,490

    57,892,567

    25

    2036

    25,975,086

    64,839,676

    26

    2037

    25,000

    27,794,092

    72,648,437

    27

    2038

    25,000

    29,738,609

    81,394,249

    28

    2039

    25,000

    31,817,298

    91,189,559

    29

    2040

    25,000

    34,039,416

    102,160,306

    30

    2041

    25,000

    36,414,861

    114,447,543

    Difference
    25,500
    81,319
    172,978
    306,786
    489,952
    730,696
    1,038,384
    1,423,674
    1,898,688
    2,477,190
    3,174,808
    4,009,264
    5,000,645
    6,171,701
    7,548,181
    9,133,714
    10,956,414
    13,047,977
    15,444,128
    18,185,111
    21,316,265
    24,888,633
    28,959,680
    33,594,077
    38,864,590
    44,854,345
    51,655,640
    59,372,261
    68,120,890
    78,032,682

    Monthly
    Pension

    3887
    8241
    13117
    18579
    24696
    31546
    39219
    47813
    57438
    68218
    80291
    93814
    108958
    125921
    144919
    162309
    181786
    203600
    228032
    255396
    286044
    320369
    358813
    401871
    450095
    504301
    565012
    633008
    709163
    794457

    Monthly
    41666.67

    You might also like