8/19/2019 Corepati With 18% Annual Return
1/6
One time investment & 18% Stoks
2000 360 2360 36 25000
2360 424.8 2784.8 37 41500
2784.8 501.26 3286.06 38 60970.00
3286.06 591.49 3877.56 39 83944.60
3877.56 697.96 4575.52 40 111054.634575.52 823.59 5399.11 41
143044.46
5399.11 971.84 6370.95 42 180792.46
6370.95 1146.77 7517.72 43 225335.11
7517.72 1353.19 8870.91 44 277895.43
8870.91 1596.76 10467.67 45 339916.60
10467.67 1884.18 12351.85 46 413101.59
12351.85 2223.33 14575.19 47 499459.88
14575.19 2623.53 17198.72 48 601362.66
17198.72 3095.77 20294.49 49 721607.94
20294.49 3653.01 23947.50 50 863497.3623947.50 4310.55 28258.05
51 1030926.89
28258.05 5086.45 33344.49 52 1228493.73
33344.49 6002.01 39346.50 53 1461622.60
39346.50 7082.37 46428.87 54 1736714.67
46428.87 8357.20 54786.07 55 2061323.31
54786.07 9861.49 64647.56 56 2444361.51
64647.56 11636.56 76284.12 57 2896346.58
76284.12 13731.14 90015.26 58 3429688.96
90015.26 16202.75 106218.01 59 4059032.97
106218.01 19119.24 125337.25 60 4801658.91
125337.25 22560.71 147897.96 61 5677957.51149
147897.96 26621.63 174519.59 62 6711989.86356
174519.59 31413.53 205933.12 63 7932148.039
205933.12 37067.96 243001.08 64 9371934.68602
243001.08 43740.19 286741.28 65 11070882.9295
286741.28 51613.43 338354.71 66 13075641.8568
338354.71 60903.85 399258.55 67 15441257.391
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
8/19/2019 Corepati With 18% Annual Return
3/6
Fund 20%
4500 29500 50000 10000
7470 48970 70000 14000
10974.60 71944.60 94000 18800
15110.03 99054.63 122800 24560
19989.83 131044.46 157360 3147225748.00 168792.46 198832
39766.4
32542.64 213335.11 248598.4 49719.68
40560.32 265895.43 308318.1 61663.6
50021.18 327916.60 379981.7 75996.3
61184.99 401101.59 465978.0 93195.6
74358.29 487459.88 569173.6 113834.7
89902.78 589362.66 693008.4 138601.7
108245.28 709607.94 841610.0 168322.0
129889.43 851497.36 1019932.1 203986.4
155429.53 1018926.89 1233918.5 246783.7185566.84 1216493.73
1490702.2 298140.4
221128.87 1449622.60 1798842.6 359768.5
263092.07 1724714.67 2168611.1 433722.2
312608.64 2049323.31 2612333.3 522466.7
371038.20 2432361.51 3144800.0 628960.0
439985.07 2884346.58 3783760.0 756752.0
521342.38 3417688.96 4550512.0 910102.4
617344.01 4047032.97 5470614.4 1094122.9
730625.94 4789658.91 6574737.3 1314947.5
864298.60 5665957.51 7899684.7 1579936.9
1022032.352068 6699989.8636
1208158.17544 7920148.039
1427786.64702 9359934.686
1686948.243483 11058882.93
1992758.92731 13063641.857
2353615.534226 15429257.391
2779426.330386 18220683.721
One time 50 T% regu. 10 T
