648 B
648 B
| 1 | Sbearbank Interest Rate: 14.87% | ||||
|---|---|---|---|---|---|
| 2 | n | Option1_FutureValue | Option2_MonthlyReceived | Option2_TotalReceived | Option3_Total |
| 3 | 0 | 0 | 0 | 0 | 4250000 |
| 4 | 1 | 0 | 28500 | 28500 | 4250000 |
| 5 | 2 | 0 | 28500 | 57000 | |
| 6 | 3 | 0 | 28500 | ||
| 7 | 4 | 0 | 28500 | ||
| 8 | 5 | 0 | 28500 | ||
| 9 | 6 | 0 | 28500 | ||
| 10 | 7 | 0 | 28500 | ||
| 11 | 8 | 0 | 28500 | ||
| 12 | 9 | 0 | 28500 | ||
| 13 | 10 | 0 | 28500 | ||
| 14 | 11 | 0 | 28500 | ||
| 15 | 12 | 0 | 28500 | ||
| 16 | 13 | 0 | 28500 | ||
| 17 | 14 | 0 | 28500 | ||
| 18 | 15 | 0 | 28500 | ||
| 19 | 16 | 0 | 28500 | ||
| 20 | 17 | 0 | 28500 | ||
| 21 | 18 | 0 | 28500 | ||
| 22 | 19 | 0 | 28500 | ||
| 23 | 20 | 0 | 28500 | ||
| 24 | 21 | 0 | 28500 | ||
| 25 | 22 | 0 | 28500 | ||
| 26 | 23 | 0 | 28500 | ||
| 27 | 24 | 0 | 28500 | ||
| 28 | 25 | 0 | 28500 | ||
| 29 | 26 | 0 | 28500 | ||
| 30 | 27 | 0 | 28500 | ||
| 31 | 28 | 0 | 28500 | ||
| 32 | 29 | 0 | 28500 | ||
| 33 | 30 | 0 | 28500 | ||
| 34 | ... [Students complete months 31-359] ... | ||||
| 35 | 360 | 120000000 | 28500 | 10260000 | 4250000 |