SCB

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

Year

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000
650000

Acc
650000
1300000
1950000
2600000
3250000
3900000
4550000
5200000
5850000
6500000
7150000
7800000
8450000
9100000
9750000
10400000
11050000
11700000
12350000
13000000
13650000
14300000
14950000
15600000
16250000
16900000
17550000
18200000
18850000
19500000
20150000
20800000
21450000
22100000
22750000
23400000

-3% Return
630500
1242085
250000
1835322.45
820000
2410762.777 1410000
2968939.893 2130000
3510371.696 2720000
4035560.546 3320000
4544993.729 3960000
5039143.917 4620000
5518469.6 5300000
5983415.512 5440000
6434413.046 5580000
6871880.655 5710000
7296224.235 5850000
7707837.508 5980000
8107102.383 6110000
8494389.312 6240000
8870057.632 6370000
9234455.903 6500000
9587922.226 6630000
9930784.559 6750000
10263361.02 6870000
10585960.19 7000000
10898881.39 7110000
11202414.94 7230000
11496842.5 7340000
11782437.22 7450000
12059464.1 7550000
12328180.18 7650000
12588834.78 7750000
12841669.73 7830000
13086919.64 7920000
13324812.05 8010000
13555567.69 8100000
13779400.66 8190000
13996518.64 8280000

570000
590000
720000
590000
600000
640000
660000
680000
140000
140000
130000
140000
130000
130000
130000
130000
130000
130000
120000
120000
130000
110000
120000
110000
110000
100000
100000
100000
80000
90000
90000
90000
90000
90000
90000

Bank
669500
1318915
1948848
2559882
3152586
3727508
4285183
4826127
5350844
5859818
6353524
6832418
7296945
7747537
8184611
8608573
9019815
9418721
9805659
10180990
10545060
10898208
11240762
11573039
11895348
12207987
12511248
12805410
13090748
13367526
13636000
13896420
14149027
14394056
14631735
14862283

50000000
45000000
40000000
35000000
30000000
25000000
20000000
15000000
10000000
5000000
0
1 3 5 7

Return
Infaltion
Acc

7 9 11 13 15 17 19 21 23 25 27 29 31 33 35

Year

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

650000
650000
650000
650000
650000
650000
650000
650000
650000
650000

Accumulative
Inflation Return
650000
630500
0
1300000 1242085
250000
1950000 1835322
820000
2600000 2410763 1410000
3250000 2968940 2130000
3900000 3510372 2720000
4550000 4035561 3320000
5200000 4544994 3960000
5850000 5039144 4620000
6500000 5518470 5300000
6500000 5983416 5440000
6500000 6434413 5580000
6500000 6871881 5710000
6500000 7296224 5850000
6500000 7707838 5980000
6500000 8107102 6110000
6500000 8494389 6240000
6500000 8870058 6370000
6500000 9234456 6500000
6500000 9587922 6630000
6500000 9930785 6750000
6500000 10263361 6870000
6500000 10585960 7000000
6500000 10898881 7110000
6500000 11202415 7230000
6500000 11496842 7340000
6500000 11782437 7450000
6500000 12059464 7550000
6500000 12328180 7650000
6500000 12588835 7750000
6500000 12841670 7830000
6500000 13086920 7920000
6500000 13324812 8010000
6500000 13555568 8100000
6500000 13779401 8190000
6500000 13996519 8280000

Bank
669500
1318915
1948848
2559882
3152586
3727508
4285183
4826127
5350844
5859818
6353524
6832418
7296945
7747537
8184611
8608573
9019815
9418721
9805659
10180990
10545060
10898208
11240762
11573039
11895348
12207987
12511248
12805410
13090748
13367526
13636000
13896420
14149027
14394056
14631735
14862283

16000000
14000000
12000000
10000000
8000000
6000000
4000000
2000000
0
1

Accumulative

Inflation

Return

Bank

11 13 15 17 19 21 23 25 27 29 31 33 35

16000000

14000000

12000000

10000000

8000000

6000000

4000000

2000000

0
1

10 11 12 13 14 15 16 17 18 19 20 21
Accumulative

Inflation

Return

21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36
Return

Bank

You might also like