S.No. | Year | Money in interest 12% Loss of dependency | Excess of Capital for 87-95 (Assuming 10% interest over | Account 10% for 95-02 increase every year | Dependency 8% for year 02-12 |
1. | 1987-88 | 3,36,000 | 40,320 | 1344 x 12 = 16128 | 24,192 |
2. | 1988-89 | 3,60,192 | 43,223 | 1478 x 12 = 17736 | 25,487 |
3. | 1989 - 90 | 3,85,679 | 46,281 | 1625 x 122 = 19500 | 26,781 |
4. | 1990 - 91 | 4,12,461 | 49,495 | 1787 x 12 = 21444 | 28,051 |
5. | 1991 - 92 | 4,69,793 | 52,861 | 1965 x 12 = 25932 | 29,281 |
6. | 1992 - 93 | 4,69,793 | 56,375 | 2161 x 12 = 25932 | 30,443 |
7. | 1993 - 94 | 5,00,236 | 60,028 | 2376 x 12 = 28512 | 31,516 |
8. | 1994 - 95 | 5,31,753 | 63,810 | 2613 x 12 = 31356 | 32,454 |
9. | 1995 - 96 | 5,64,207 | 56,421 | 2874 x 12 = 34,488 | 21,933 |
10. | 1996 - 97 | 5,86,140 | 58,614 | 3161 x 12 = 37931 | 20,682 |
11. | 1997 - 98 | 6,06,822 | 60,682 | 3476 x 12 = 41712 | 18,970 |
12. | 1998 - 99 | 6,25,792 | 62,579 | 3823 x 12 = 45,876 | 16,703 |
13. | 1999 - 00 | 6,42,495 | 64,250 | 4205 x 12 = 50460 | 13,790 |
14. | 2000 - 01 | 6,56,285 | 65,628 | 4625 x 12 = 55500 | 10,128 |
15. | 2001 - 02 | 6,66,413 | 66,641 | 5087 x 12 = 61044 | 5,597 |
16. | 2002 - 03 | 6,72,010 | 55,761 | 5595 x 12 = 67140 | 13,379 |
17. | 2003 - 04 | 6,58,631 | 52,960 | 6154 x 12 - 73848 | 21,558 |
18. | 2004 - 05 | 6,37,474 | 50,998 | 6769 x 12 = 81228 | 30,230 |
19. | 2005 - 06 | 6,07,224 | 48,579 | 7445 x 12 = 89340 | 40,881 |
20. | 2006 - 07 | 5,66,363 | 45,309 | 8189 x 12 = 98268 | 52,959 |
21. | 2007 - 08 | 5,12,404 | 41,072 | 9007 x 12 = 108084 | 67,012 |
22. | 2008 - 09 | 4,46,393 | 35,711 | 9907 x 12 = 118884 | 83,173 |
22. | 2009 - 10 | 3,63,220 | 29,058 | 10897 x 12= 130764 | 1,01,706 |
24. | 2010 - 11 | 1,61,514 | 20,291 | 11986 x 12=143832 | 1,22,911 |
25. | 2011 - 12 | 1,38,603 | 11,088 | 13184x12=158208 | 1,47,120 |
S.No. | Year | Capital | Formula |
1. | 1st year | 0 | 150 x 12 = 1800 |
2. | 2nd year | 1800 | 1800x1.045-100= 1781 |
3. | 3rd year | 1781 | 1761.14 |
4. | 4th year | 1761.14 | 1740.39 |
5. | 5th year | 1740.39 | 1718.71 |
6. | 6th year | 1718.71 | 1596.05 |
7. | 7th year | 1596.05 | 1672.37 |
8. | 8th year | 1672.37 | 1647.62 |
9. | 9th year | 1647.62 | 1621.76 |
10. | 10th year | 1621.76 | 1594.74 |
11. | 11th year | 1594.74 | 1800x1.045-200=1566.51 |
12. | 12th year | 1466.51 | 1382.50 |
13. | 13th year | 1332.50 | 1192.46 |
14. | 14th year | 1192.46 | 1046.13 |
15. | 15th year | 1046.46 | 893.20 |
16. | 16th year | 893.20 | 733.40 |
17. | 17 year | 733.40 | 566.40 |
18. | 18th year | 566.40 | 391.89 |
19. | 19th year | 391.89 | 209.52 |
20. | 20th year | 209.52 | 18.95 |