year

Amount Invested
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

Int rate
300000
328500
359708
393880
431298
472272
517137
566265
620061
678966
743468
814098
891437
976124
1068855
1170397
1281584
1403335
1536652
1682633

Accrued Amount
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%
9.50%

Total

328500
359708
393880
431298
472272
517137
566265
620061
678966
743468
814098
891437
976124
1068855
1170397
1281584
1403335
1536652
1682633
1842484
1842484

Time Value of amount invested

251795
275716
301909
330590
361996
396386
434042
475277
520428
569868
624006
683287
748199
819278
897109
982334
1075656
1177843
1289739

year

Amount Invested
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

300000
340500
386468
438641
497857
565068
641352
727934
826206
937743
1064339
1208024
1371108
1556207
1766295
2004745
2275386
2582563
2931209
3326922

benchmark rate Accrued Amount

13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%
13.50%

340500
386468
438641
497857
565068
641352
727934
826206
937743
1064339
1208024
1371108
1556207
1766295
2004745
2275386
2582563
2931209
3326922
3776057

Total

3776057

Time Value of amount invested

270527
307048
348500
395547
448946
509554
578344
656420
745037
845617
959775
1089345
1236407
1403322
1592770
1807794
2051846
2328845
2643240