Skip to content

Instantly share code, notes, and snippets.

@junajan junajan/compound_leverage.log Secret
Created Feb 2, 2017

Embed
What would you like to do?
========= anually 0.24% ==== monthly add 100,000 === monthly side 0 ==========
Year 0 will be 1,000,000
Year 1 (month 1) will have equity 1,120,000 with addition of 100,000 and passive 20,000
Year 1 (month 2) will have equity 1,242,400 with addition of 100,000 and passive 22,400
Year 1 (month 3) will have equity 1,367,248 with addition of 100,000 and passive 24,848
Year 1 (month 4) will have equity 1,494,592.96 with addition of 100,000 and passive 27,344.96
Year 1 (month 5) will have equity 1,624,484.819 with addition of 100,000 and passive 29,891.859
Year 1 (month 6) will have equity 1,756,974.516 with addition of 100,000 and passive 32,489.696
Year 1 (month 7) will have equity 1,892,114.006 with addition of 100,000 and passive 35,139.49
Year 1 (month 8) will have equity 2,029,956.286 with addition of 100,000 and passive 37,842.28
Year 1 (month 9) will have equity 2,170,555.412 with addition of 100,000 and passive 40,599.126
Year 1 (month 10) will have equity 2,313,966.52 with addition of 100,000 and passive 43,411.108
Year 1 (month 11) will have equity 2,460,245.85 with addition of 100,000 and passive 46,279.33
Year 1 (month 12) will have equity 2,609,450.767 with addition of 100,000 and passive 49,204.917
Year 2 (month 13) will have equity 2,761,639.783 with addition of 100,000 and passive 52,189.015
Year 2 (month 14) will have equity 2,916,872.578 with addition of 100,000 and passive 55,232.796
Year 2 (month 15) will have equity 3,075,210.03 with addition of 100,000 and passive 58,337.452
Year 2 (month 16) will have equity 3,236,714.231 with addition of 100,000 and passive 61,504.201
Year 2 (month 17) will have equity 3,401,448.515 with addition of 100,000 and passive 64,734.285
Year 2 (month 18) will have equity 3,569,477.485 with addition of 100,000 and passive 68,028.97
Year 2 (month 19) will have equity 3,740,867.035 with addition of 100,000 and passive 71,389.55
Year 2 (month 20) will have equity 3,915,684.376 with addition of 100,000 and passive 74,817.341
Year 2 (month 21) will have equity 4,093,998.063 with addition of 100,000 and passive 78,313.688
Year 2 (month 22) will have equity 4,275,878.025 with addition of 100,000 and passive 81,879.961
Year 2 (month 23) will have equity 4,461,395.585 with addition of 100,000 and passive 85,517.56
Year 2 (month 24) will have equity 4,650,623.497 with addition of 100,000 and passive 89,227.912
Year 3 (month 25) will have equity 4,843,635.967 with addition of 100,000 and passive 93,012.47
Year 3 (month 26) will have equity 5,040,508.686 with addition of 100,000 and passive 96,872.719
Year 3 (month 27) will have equity 5,241,318.86 with addition of 100,000 and passive 100,810.174
Year 3 (month 28) will have equity 5,446,145.237 with addition of 100,000 and passive 104,826.377
Year 3 (month 29) will have equity 5,655,068.142 with addition of 100,000 and passive 108,922.905
Year 3 (month 30) will have equity 5,868,169.505 with addition of 100,000 and passive 113,101.363
Year 3 (month 31) will have equity 6,085,532.895 with addition of 100,000 and passive 117,363.39
Year 3 (month 32) will have equity 6,307,243.553 with addition of 100,000 and passive 121,710.658
Year 3 (month 33) will have equity 6,533,388.424 with addition of 100,000 and passive 126,144.871
Year 3 (month 34) will have equity 6,764,056.192 with addition of 100,000 and passive 130,667.768
Year 3 (month 35) will have equity 6,999,337.316 with addition of 100,000 and passive 135,281.124
Year 3 (month 36) will have equity 7,239,324.062 with addition of 100,000 and passive 139,986.746
Side money 0
Final 7,239,324.062
========= anually 0.36% ==== monthly add 33,000 === monthly side 67,000 ==========
Year 0 will be 1,000,000
Year 1 (month 1) will have equity 1,063,000 with addition of 33,000 and passive 30,000
Year 1 (month 2) will have equity 1,127,890 with addition of 33,000 and passive 31,890
Year 1 (month 3) will have equity 1,194,726.7 with addition of 33,000 and passive 33,836.7
Year 1 (month 4) will have equity 1,263,568.501 with addition of 33,000 and passive 35,841.801
Year 1 (month 5) will have equity 1,334,475.556 with addition of 33,000 and passive 37,907.055
Year 1 (month 6) will have equity 1,407,509.823 with addition of 33,000 and passive 40,034.267
Year 1 (month 7) will have equity 1,482,735.117 with addition of 33,000 and passive 42,225.295
Year 1 (month 8) will have equity 1,560,217.171 with addition of 33,000 and passive 44,482.054
Year 1 (month 9) will have equity 1,640,023.686 with addition of 33,000 and passive 46,806.515
Year 1 (month 10) will have equity 1,722,224.397 with addition of 33,000 and passive 49,200.711
Year 1 (month 11) will have equity 1,806,891.129 with addition of 33,000 and passive 51,666.732
Year 1 (month 12) will have equity 1,894,097.862 with addition of 33,000 and passive 54,206.734
Year 2 (month 13) will have equity 1,983,920.798 with addition of 33,000 and passive 56,822.936
Year 2 (month 14) will have equity 2,076,438.422 with addition of 33,000 and passive 59,517.624
Year 2 (month 15) will have equity 2,171,731.575 with addition of 33,000 and passive 62,293.153
Year 2 (month 16) will have equity 2,269,883.522 with addition of 33,000 and passive 65,151.947
Year 2 (month 17) will have equity 2,370,980.028 with addition of 33,000 and passive 68,096.506
Year 2 (month 18) will have equity 2,475,109.429 with addition of 33,000 and passive 71,129.401
Year 2 (month 19) will have equity 2,582,362.711 with addition of 33,000 and passive 74,253.283
Year 2 (month 20) will have equity 2,692,833.593 with addition of 33,000 and passive 77,470.881
Year 2 (month 21) will have equity 2,806,618.601 with addition of 33,000 and passive 80,785.008
Year 2 (month 22) will have equity 2,923,817.159 with addition of 33,000 and passive 84,198.558
Year 2 (month 23) will have equity 3,044,531.673 with addition of 33,000 and passive 87,714.515
Year 2 (month 24) will have equity 3,168,867.624 with addition of 33,000 and passive 91,335.95
Year 3 (month 25) will have equity 3,296,933.652 with addition of 33,000 and passive 95,066.029
Year 3 (month 26) will have equity 3,428,841.662 with addition of 33,000 and passive 98,908.01
Year 3 (month 27) will have equity 3,564,706.912 with addition of 33,000 and passive 102,865.25
Year 3 (month 28) will have equity 3,704,648.119 with addition of 33,000 and passive 106,941.207
Year 3 (month 29) will have equity 3,848,787.563 with addition of 33,000 and passive 111,139.444
Year 3 (month 30) will have equity 3,997,251.189 with addition of 33,000 and passive 115,463.627
Year 3 (month 31) will have equity 4,150,168.725 with addition of 33,000 and passive 119,917.536
Year 3 (month 32) will have equity 4,307,673.787 with addition of 33,000 and passive 124,505.062
Year 3 (month 33) will have equity 4,469,904.001 with addition of 33,000 and passive 129,230.214
Year 3 (month 34) will have equity 4,637,001.121 with addition of 33,000 and passive 134,097.12
Year 3 (month 35) will have equity 4,809,111.154 with addition of 33,000 and passive 139,110.034
Year 3 (month 36) will have equity 4,986,384.489 with addition of 33,000 and passive 144,273.335
Side money 2,412,000
Final 7,398,384.489
Sign up for free to join this conversation on GitHub. Already have an account? Sign in to comment
You can’t perform that action at this time.