ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
5
Assuming Deal is bought back in 1 YearAssuming Deal is bought back in 2 Years
6
MoM Growth Rate
8%
MoM Growth Rate
1%
7
DatesAmountDatesAmount
8
14-Oct-23-1035414-Oct-23-10354
9
15-Nov-2313515-Nov-23126
10
15-Dec-2314615-Dec-23128
11
15-Jan-2415715-Jan-24138
12
15-Feb-2417015-Feb-24139
13
15-Mar-2418415-Mar-24150
14
15-Apr-2419815-Apr-24152
15
15-May-2421415-May-24164
16
15-Jun-2423115-Jun-24165
17
15-Jul-2425015-Jul-24179
18
15-Aug-2427015-Aug-24181
19
15-Sep-2429115-Sep-24195
20
15-Oct-2431515-Oct-24197
21
15-Nov-241034015-Nov-24213
22
15-Dec-24215
23
XIRR24.84%15-Jan-25232
24
15-Feb-25234
25
15-Mar-25253
26
15-Apr-25256
27
15-May-25276
28
15-Jun-25279
29
15-Jul-25282
30
15-Aug-25304
31
15-Sep-25307
32
15-Oct-2510310
33
34
XIRR24.59%
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