Magic Of Compounding Sip
This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA
Overview
Download & View Magic Of Compounding Sip as PDF for free.
More details
- Words: 849
- Pages: 4
Drashti Investments [email protected]
Magic of SIP (Compounding) Put an amount every month for 5 years and then form 6th year onward, get the same amount monthly for your entire lief (Assumption 15% annualized return in an equity scheme)
Month
Op Balnce Amount Deposited Appreciation Closing Balance or withdrawn (-) 1 0 5000 63 5063 2 5063 5000 126 10188 3 10188 5000 190 15378 4 15378 5000 255 20633 5 20633 5000 320 25953 6 25953 5000 387 31340 7 31340 5000 454 36794 8 36794 5000 522 42317 9 42317 5000 591 47908 10 47908 5000 661 53570 11 53570 5000 732 59302 12 59302 5000 804 65106 13 65106 5000 876 70982 14 70982 5000 950 76932 15 76932 5000 1024 82956 16 82956 5000 1099 89055 17 89055 5000 1176 95231 18 95231 5000 1253 101484 19 101484 5000 1331 107815 20 107815 5000 1410 114225 21 114225 5000 1490 120715 22 120715 5000 1571 127287 23 127287 5000 1654 133940 24 133940 5000 1737 140677 25 140677 5000 1821 147498 26 147498 5000 1906 154404 27 154404 5000 1993 161397 28 161397 5000 2080 168477 29 168477 5000 2168 175645 30 175645 5000 2258 182903 31 182903 5000 2349 190252 32 190252 5000 2441 197693 33 197693 5000 2534 205227 34 205227 5000 2628 212854 35 212854 5000 2723 220578 36 220578 5000 2820 228397 37 228397 5000 2917 236315 38 236315 5000 3016 244331 39 244331 5000 3117 252448 40 252448 5000 3218 260666 41 260666 5000 3321 268987 42 268987 5000 3425 277412
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
277412 285942 294578 303323 312177 321142 330219 339409 348714 358135 367675 377333 387112 397014 407039 417189 427467 437873 448408 448951 449500 450057 450620 451190 451768 452352 452944 453543 454150 454764 455387 456016 456654 457300 457954 458615 459286 459964 460651 461347 462051 462764 463486 464217 464958 465707 466466 467234 468012 468800 469597 470405
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00)
3530 3637 3745 3854 3965 4077 4190 4305 4421 4539 4658 4779 4901 5025 5150 5277 5406 5536 5543 5549 5556 5563 5570 5577 5585 5592 5599 5607 5614 5622 5630 5638 5646 5654 5662 5670 5679 5687 5696 5704 5713 5722 5731 5740 5749 5759 5768 5778 5788 5797 5807 5818
285942 294578 303323 312177 321142 330219 339409 348714 358135 367675 377333 387112 397014 407039 417189 427467 437873 448408 448951 449500 450057 450620 451190 451768 452352 452944 453543 454150 454764 455387 456016 456654 457300 457954 458615 459286 459964 460651 461347 462051 462764 463486 464217 464958 465707 466466 467234 468012 468800 469597 470405 471222
95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146
471222 472050 472888 473737 474596 475466 476347 477239 478142 479056 479982 480919 481868 482829 483802 484787 485784 486794 487816 488852 489900 490961 492035 493123 494225 495340 496469 497613 498770 499943 501129 502331 503548 504780 506027 507290 508568 509863 511174 512501 513845 515205 516583 517977 519390 520820 522267 523733 525217 526720 528241 529782
(5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00)
5828 5838 5849 5859 5870 5881 5892 5903 5914 5926 5937 5949 5961 5973 5985 5997 6010 6022 6035 6048 6061 6075 6088 6102 6115 6129 6143 6158 6172 6187 6202 6217 6232 6247 6263 6279 6295 6311 6327 6344 6361 6378 6395 6412 6430 6448 6466 6484 6503 6521 6541 6560
472050 472888 473737 474596 475466 476347 477239 478142 479056 479982 480919 481868 482829 483802 484787 485784 486794 487816 488852 489900 490961 492035 493123 494225 495340 496469 497613 498770 499943 501129 502331 503548 504780 506027 507290 508568 509863 511174 512501 513845 515205 516583 517977 519390 520820 522267 523733 525217 526720 528241 529782 531342
147 148 149 150 151 152 153 154 155 156 157 158 159 160
531342 532921 534520 536139 537778 539438 541119 542820 544543 546287 548053 549841 551652 553485
(5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00)
6579 6599 6619 6639 6660 6680 6701 6723 6744 6766 6788 6811 6833 6856
532921 534520 536139 537778 539438 541119 542820 544543 546287 548053 549841 551652 553485 555341
Magic of SIP (Compounding) Put an amount every month for 5 years and then form 6th year onward, get the same amount monthly for your entire lief (Assumption 15% annualized return in an equity scheme)
Month
Op Balnce Amount Deposited Appreciation Closing Balance or withdrawn (-) 1 0 5000 63 5063 2 5063 5000 126 10188 3 10188 5000 190 15378 4 15378 5000 255 20633 5 20633 5000 320 25953 6 25953 5000 387 31340 7 31340 5000 454 36794 8 36794 5000 522 42317 9 42317 5000 591 47908 10 47908 5000 661 53570 11 53570 5000 732 59302 12 59302 5000 804 65106 13 65106 5000 876 70982 14 70982 5000 950 76932 15 76932 5000 1024 82956 16 82956 5000 1099 89055 17 89055 5000 1176 95231 18 95231 5000 1253 101484 19 101484 5000 1331 107815 20 107815 5000 1410 114225 21 114225 5000 1490 120715 22 120715 5000 1571 127287 23 127287 5000 1654 133940 24 133940 5000 1737 140677 25 140677 5000 1821 147498 26 147498 5000 1906 154404 27 154404 5000 1993 161397 28 161397 5000 2080 168477 29 168477 5000 2168 175645 30 175645 5000 2258 182903 31 182903 5000 2349 190252 32 190252 5000 2441 197693 33 197693 5000 2534 205227 34 205227 5000 2628 212854 35 212854 5000 2723 220578 36 220578 5000 2820 228397 37 228397 5000 2917 236315 38 236315 5000 3016 244331 39 244331 5000 3117 252448 40 252448 5000 3218 260666 41 260666 5000 3321 268987 42 268987 5000 3425 277412
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
277412 285942 294578 303323 312177 321142 330219 339409 348714 358135 367675 377333 387112 397014 407039 417189 427467 437873 448408 448951 449500 450057 450620 451190 451768 452352 452944 453543 454150 454764 455387 456016 456654 457300 457954 458615 459286 459964 460651 461347 462051 462764 463486 464217 464958 465707 466466 467234 468012 468800 469597 470405
5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00)
3530 3637 3745 3854 3965 4077 4190 4305 4421 4539 4658 4779 4901 5025 5150 5277 5406 5536 5543 5549 5556 5563 5570 5577 5585 5592 5599 5607 5614 5622 5630 5638 5646 5654 5662 5670 5679 5687 5696 5704 5713 5722 5731 5740 5749 5759 5768 5778 5788 5797 5807 5818
285942 294578 303323 312177 321142 330219 339409 348714 358135 367675 377333 387112 397014 407039 417189 427467 437873 448408 448951 449500 450057 450620 451190 451768 452352 452944 453543 454150 454764 455387 456016 456654 457300 457954 458615 459286 459964 460651 461347 462051 462764 463486 464217 464958 465707 466466 467234 468012 468800 469597 470405 471222
95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146
471222 472050 472888 473737 474596 475466 476347 477239 478142 479056 479982 480919 481868 482829 483802 484787 485784 486794 487816 488852 489900 490961 492035 493123 494225 495340 496469 497613 498770 499943 501129 502331 503548 504780 506027 507290 508568 509863 511174 512501 513845 515205 516583 517977 519390 520820 522267 523733 525217 526720 528241 529782
(5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00)
5828 5838 5849 5859 5870 5881 5892 5903 5914 5926 5937 5949 5961 5973 5985 5997 6010 6022 6035 6048 6061 6075 6088 6102 6115 6129 6143 6158 6172 6187 6202 6217 6232 6247 6263 6279 6295 6311 6327 6344 6361 6378 6395 6412 6430 6448 6466 6484 6503 6521 6541 6560
472050 472888 473737 474596 475466 476347 477239 478142 479056 479982 480919 481868 482829 483802 484787 485784 486794 487816 488852 489900 490961 492035 493123 494225 495340 496469 497613 498770 499943 501129 502331 503548 504780 506027 507290 508568 509863 511174 512501 513845 515205 516583 517977 519390 520820 522267 523733 525217 526720 528241 529782 531342
147 148 149 150 151 152 153 154 155 156 157 158 159 160
531342 532921 534520 536139 537778 539438 541119 542820 544543 546287 548053 549841 551652 553485
(5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00) (5000.00)
6579 6599 6619 6639 6660 6680 6701 6723 6744 6766 6788 6811 6833 6856
532921 534520 536139 537778 539438 541119 542820 544543 546287 548053 549841 551652 553485 555341
Related Documents
Magic Of Compounding Sip
October 2019 16
Compounding
June 2020 18
Power Of Compounding
May 2020 4
Sip
May 2020 24
Sip
November 2019 42