Vous êtes sur la page 1sur 2

15 1.8 0.054 16.

854
20 2.4 0.072 22.472
Dif 5.618

PAT @ 22.472% PAT @ 16.854%


S.No. Investment Profit Tax PAT Investment Profit
1 700.00 175.00 39.33 835.67 700.00 175.00
2 835.67 208.92 46.95 997.64 845.51 211.38
3 997.64 249.41 56.05 1191.01 1021.26 255.31
4 1191.01 297.75 66.91 1421.85 1233.54 308.38
5 1421.85 355.46 79.88 1697.43 1489.95 372.49
6 1697.43 424.36 95.36 2026.43 1799.66 449.91
7 2026.43 506.61 113.84 2419.19 2173.74 543.44
8 2419.19 604.80 135.91 2888.08 2625.59 656.40
9 2888.08 722.02 162.25 3447.84 3171.36 792.84
10 3447.84 861.96 193.70 4116.11 3830.57 957.64
11 4116.11 1029.03 231.24 4913.89 4626.81 1156.70
12 4913.89 1228.47 276.06 5866.30 5588.57 1397.14
13 5866.30 1466.57 329.57 7003.31 6750.23 1687.56
14 7003.31 1750.83 393.45 8360.69 8153.37 2038.34
15 8360.69 2090.17 469.70 9981.15 9848.17 2462.04
16 9981.15 2495.29 560.74 11915.70 11895.26 2973.82
17 11915.70 2978.93 669.42 14225.20 14367.87 3591.97
18 14225.20 3556.30 799.17 16982.33 17354.45 4338.61
19 16982.33 4245.58 954.07 20273.85 20961.83 5240.46
20 20273.84847 5068.4621 1138.9848 24203.326 25319.06 6329.77
Tax PAT PAT Dif PV
29.49 845.51 9.83 8.78
35.63 1021.26 23.61 18.82
43.03 1233.54 42.53 30.27
51.98 1489.95 68.10 43.28
62.78 1799.66 102.23 58.01
75.83 2173.74 147.32 74.64
91.59 2625.59 206.40 93.36
110.63 3171.36 283.28 114.41
133.63 3830.57 382.73 138.02
161.40 4626.81 510.71 164.43
194.95 5588.57 674.68 193.95
235.47 6750.23 883.93 226.88
284.42 8153.37 1150.07 263.57
343.54 9848.17 1487.48 304.37
414.95 11895.26 1914.11 349.70
501.21 14367.87 2452.17 400.00
605.39 17354.45 3129.24 455.76
731.23 20961.83 3979.50 517.49
883.23 25319.06 5045.21 585.78
1066.82 30582.01 6378.68 661.26

Vous aimerez peut-être aussi