|
Using your numbers and their formulas, this is what I get: Base Stocks Total
1 $55,000 $32,746 $87,746
2 $68,750 $53,048 $121,798
3 $85,938 $85,938 $171,875
4 $107,422 $139,219 $246,641
5 $134,277 $225,534 $359,812
6 $167,847 $365,366 $533,212
7 $209,808 $591,892 $801,701
8 $262,260 $958,866 $1,221,126
9 $327,826 $1,553,362 $1,881,188
|