Indexation Calculator

	A	B	D	F	G
1	Indexation Calculator
2
3	Indexation amount	4.00%
4
5
6	Year	Fee (no indexation)	Fee including indexation
7	1	70000	70000
8	2	70000	72800
9	3	70000	75712
10	4	70000	78740.48
11	5	70000	81890.0992
12	6	70000	85165.70317
13	7	70000	88572.33129
14	8		0
15	9		0
16	10		0
17	Total	490000	552880.6137	Difference	-$62,880.61
18				Percentage difference	12.83%
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100