Inflation

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

Need Analysis
1 Home costing 75 L
20,000 p.m. home exp
40 L after 15 yrs
5-6 kg gold after 20 yrs
10%
15%
10%
Home Exp
Gold per 20 Gm Other short Term
20,000.00
60,000.00
20000
22,000.00
69,000.00
20000
24,200.00
79,350.00
20000
26,620.00
91,252.50
20000
29,282.00
104,940.38
20000
32,210.20
120,681.43
20000
35,431.22
138,783.65
20000
38,974.34
159,601.19
20000
42,871.78
183,541.37
20000
47,158.95
211,072.58
20000
51,874.85
242,733.46
20000
57,062.33
279,143.48
20000
62,768.57
321,015.01
20000
69,045.42
369,167.26
20000
75,949.97
424,542.35
20000
83,544.96
488,223.70
20000
91,899.46
561,457.25
20000
101,089.41
645,675.84
20000
111,198.35
742,527.22
20000
122,318.18
853,906.30
20000
134,550.00
981,992.24
20000

2 Crore
50 L

Total
100,000.00
111,000.00
123,550.00
137,872.50
154,222.38
172,891.63
194,214.87
218,575.53
246,413.15
278,231.53
314,608.31
356,205.82
403,783.57
458,212.68
520,492.31
591,768.66
673,356.71
766,765.25
873,725.56
996,224.48
1,136,542.24

9.91%
10.16%
10.39%
10.60%
10.80%
10.98%
11.15%
11.30%
11.44%
11.56%
11.68%
11.78%
11.88%
11.97%
12.04%
12.12%
12.18%
12.24%
12.30%
12.35%

Exp
Returns
225,000.00
226,710.00
226,547.40
226,330.12
226,081.62
225,797.85
225,473.74
225,103.47
224,680.35
224,196.73
223,643.83
223,011.57
222,288.42
221,461.14
220,514.53
219,431.19
218,191.12
216,771.39
215,145.69
213,283.82

Balance
15,000,000.00
15,114,000.00
15,103,160.00
15,088,674.90
15,072,107.75
15,053,189.98
15,031,582.98
15,006,898.21
14,978,690.33
14,946,448.82
14,909,588.42
14,867,438.01
14,819,228.00
14,764,075.74
14,700,968.82
14,628,745.87
14,546,074.48
14,451,425.87
14,343,045.83
14,218,921.21
14,076,741.58

500,000.00
15,000,000.00
7,500,000.00
2,000,000.00