Period Year Inflated Value Present Value

0 2012 1,000 1,000

1 2013 1,037 965
2 2014 1,075 930
3 2015 1,115 897
4 2016 1,156 865
Inflation Rate 3.68% 5 2017 1,198 835
Today's cost 1000 6 2018 1,242 805
7 2019 1,288 776
8 2020 1,335 749
9 2021 1,384 722
10 2022 1,435 697
11 2023 1,488 672
12 2024 1,543 648
13 2025 1,600 625
14 2026 1,659 603
15 2027 1,720 582
16 2028 1,783 561
17 2029 1,848 541
18 2030 1,917 522
19 2031 1,987 503
20 2032 2,060 485
21 2033 2,136 468
22 2034 2,215 452
23 2035 2,296 436
24 2036 2,381 420
25 2037 2,468 405
26 2038 2,559 391
27 2039 2,653 377
28 2040 2,751 364
29 2041 2,852 351
30 2042 2,957 338
31 2043 3,066 326
32 2044 3,179 315
33 2045 3,296 303
34 2046 3,417 293
35 2047 3,543 282
36 2048 3,673 272
37 2049 3,808 263
38 2050 3,948 253
39 2051 4,094 244
40 2052 4,244 236
41 2053 4,400 227
42 2054 4,562 219
43 2055 4,730 211
44 2056 4,904 204
45 2057 5,085 197
46 2058 5,272 190
47 2059 5,466 183
48 2060 5,667 176
49 2061 5,876 170
50 2062 6,092 164
51 2063 6,316 158
52 2064 6,548 153
53 2065 6,789 147
54 2066 7,039 142
55 2067 7,298 137
56 2068 7,567 132
57 2069 7,845 127
58 2070 8,134 123
59 2071 8,433 119
60 2072 8,744 114
61 2073 9,066 110
62 2074 9,399 106
63 2075 9,745 103
64 2076 10,104 99
65 2077 10,475 95
66 2078 10,861 92
67 2079 11,261 89
68 2080 11,675 86
69 2081 12,105 83
 Enter Inputs Date Amount True Value

Start Date 22/03/2012 22/03/2012 0 0

Interest Rate 8.00% 22/06/2012 6,080 6,080
Amount per payment 2000 22/09/2012 12,282 12,282
Payments per year 12 22/12/2012 18,607 18,607
Total period(years) 5 22/03/2013 25,059 24,170
Tenure in months 60 22/06/2013 31,641 30,518
Tenure in quarters 20 22/09/2013 38,353 36,992
Total Investment 120,000 22/12/2013 45,200 43,596
True investment 111,779 22/03/2014 52,184 48,546
True Value return 123,307 22/06/2014 59,308 55,173
True Loss -11,529 22/09/2014 66,574 61,932
Maturity Amount 147,728 22/12/2014 73,986 68,827
22/03/2015 81,546 73,167
Watch 22/06/2015 89,256 80,086
http://www.youtube.com/watch? 22/09/2015 97,122 87,143
v=C4Mc6xXOBtg for explanation of 22/12/2015 105,144 94,341
this sheet 22/03/2016 113,327 98,074
22/06/2016 121,673 105,297
22/09/2016 130,187 112,665
22/12/2016 138,871 120,179
22/03/2017 147,728 123,307
Invested True Investment

6000 6,000
6000 6,000 6080
6000 6,000
6000 6,000
6000 5,787
6000 5,787
6000 5,787
6000 5,787
6000 5,582
6000 5,582
6000 5,582
6000 5,582
6000 5,384
6000 5,384
6000 5,384
6000 5,384
6000 5,192
6000 5,192
6000 5,192
6000 5,192