Starting Capital Year 1 Months Year 2 Months Year 3

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Starting Capital Year 1 months Year 2 months Year 3

1 1.1 1 3.4522712144 13 10.834705943


Feb-16 1.21 2 3.7974983358 14 11.918176538
Mar-16 1.331 3 4.1772481694 15 13.109994192
Apr-16 1.4641 4 4.5949729864 16 14.420993611
May-16 1.6105 5 5.054470285 17 15.863092972
Jun-16 1.7716 6 5.5599173135 18 17.449402269
Jul-16 1.9487 7 6.1159090448 19 19.194342496
Aug-16 2.1436 8 6.7274999493 20 21.113776745
Sep-16 2.3579 9 7.4002499443 21 23.22515442
Oct-16 2.5937 10 8.1402749387 22 25.547669862
Nov-16 2.8531 11 8.9543024326 23 28.102436848
Dec-16 3.1384 12 9.8497326758 24 30.912680533
months Year 4 months Year 5

25 34.003948586 37 106.7189571634
26 37.404343445 38 117.3908528797
27 41.144777789 39 129.1299381677
28 45.259255568 40 142.0429319844
29 49.785181125 41 156.2472251829
30 54.763699237 42 171.8719477012
31 60.240069161 43 189.0591424713
32 66.264076077 44 207.9650567184
33 72.890483685 45 228.7615623902
34 80.179532054 46 251.6377186293
35 88.197485259 47 276.8014904922
36 97.017233785 48 304.4816395414

You might also like