Month Op Balnce Amount Deposited or withdrawn (-) Appreciation Closing Balance 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 Magic of SIP (Compounding) Put an amount every month for 5 years and then form 6th year onward, get the (Assumption 15% annualized return in an equity scheme) Drashti Investments drashti.investments@rediffmail.comMonth Op Balnce Amount Deposited or withdrawn (-) Appreciation Closing Balance Magic of SIP (Compounding) Put an amount every month for 5 years and then form 6th year onward, get the (Assumption 15% annualized return in an equity scheme) Drashti Investments drashti.investments@rediffmail.com 43 277412 5000 3530 285942 44 285942 5000 3637 294578 45 294578 5000 3745 303323 46 303323 5000 3854 312177 47 312177 5000 3965 321142 48 321142 5000 4077 330219 49 330219 5000 4190 339409 50 339409 5000 4305 348714 51 348714 5000 4421 358135 52 358135 5000 4539 367675 53 367675 5000 4658 377333 54 377333 5000 4779 387112 55 387112 5000 4901 397014 56 397014 5000 5025 407039 57 407039 5000 5150 417189 58 417189 5000 5277 427467 59 427467 5000 5406 437873 60 437873 5000 5536 448408 61 448408 (5000.00) 5543 448951 62 448951 (5000.00) 5549 449500 63 449500 (5000.00) 5556 450057 64 450057 (5000.00) 5563 450620 65 450620 (5000.00) 5570 451190 66 451190 (5000.00) 5577 451768 67 451768 (5000.00) 5585 452352 68 452352 (5000.00) 5592 452944 69 452944 (5000.00) 5599 453543 70 453543 (5000.00) 5607 454150 71 454150 (5000.00) 5614 454764 72 454764 (5000.00) 5622 455387 73 455387 (5000.00) 5630 456016 74 456016 (5000.00) 5638 456654 75 456654 (5000.00) 5646 457300 76 457300 (5000.00) 5654 457954 77 457954 (5000.00) 5662 458615 78 458615 (5000.00) 5670 459286 79 459286 (5000.00) 5679 459964 80 459964 (5000.00) 5687 460651 81 460651 (5000.00) 5696 461347 82 461347 (5000.00) 5704 462051 83 462051 (5000.00) 5713 462764 84 462764 (5000.00) 5722 463486Month Op Balnce Amount Deposited or withdrawn (-) Appreciation Closing Balance Magic of SIP (Compounding) Put an amount every month for 5 years and then form 6th year onward, get the (Assumption 15% annualized return in an equity scheme) Drashti Investments drashti.investments@rediffmail.com 85 463486 (5000.00) 5731 464217 86 464217 (5000.00) 5740 464958 87 464958 (5000.00) 5749 465707 88 465707 (5000.00) 5759 466466 89 466466 (5000.00) 5768 467234 90 467234 (5000.00) 5778 468012 91 468012 (5000.00) 5788 468800 92 468800 (5000.00) 5797 469597 93 469597 (5000.00) 5807 470405 94 470405 (5000.00) 5818 471222 95 471222 (5000.00) 5828 472050 96 472050 (5000.00) 5838 472888 97 472888 (5000.00) 5849 473737 98 473737 (5000.00) 5859 474596 99 474596 (5000.00) 5870 475466 100 475466 (5000.00) 5881 476347 101 476347 (5000.00) 5892 477239 102 477239 (5000.00) 5903 478142 103 478142 (5000.00) 5914 479056 104 479056 (5000.00) 5926 479982 105 479982 (5000.00) 5937 480919 106 480919 (5000.00) 5949 481868 107 481868 (5000.00) 5961 482829 108 482829 (5000.00) 5973 483802 109 483802 (5000.00) 5985 484787 110 484787 (5000.00) 5997 485784 111 485784 (5000.00) 6010 486794 112 486794 (5000.00) 6022 487816 113 487816 (5000.00) 6035 488852 114 488852 (5000.00) 6048 489900 115 489900 (5000.00) 6061 490961 116 490961 (5000.00) 6075 492035 117 492035 (5000.00) 6088 493123 118 493123 (5000.00) 6102 494225 119 494225 (5000.00) 6115 495340 120 495340 (5000.00) 6129 496469 121 496469 (5000.00) 6143 497613 122 497613 (5000.00) 6158 498770 123 498770 (5000.00) 6172 499943 124 499943 (5000.00) 6187 501129 125 501129 (5000.00) 6202 502331 126 502331 (5000.00) 6217 503548Month Op Balnce Amount Deposited or withdrawn (-) Appreciation Closing Balance Magic of SIP (Compounding) Put an amount every month for 5 years and then form 6th year onward, get the (Assumption 15% annualized return in an equity scheme) Drashti Investments drashti.investments@rediffmail.com 127 503548 (5000.00) 6232 504780 128 504780 (5000.00) 6247 506027 129 506027 (5000.00) 6263 507290 130 507290 (5000.00) 6279 508568 131 508568 (5000.00) 6295 509863 132 509863 (5000.00) 6311 511174 133 511174 (5000.00) 6327 512501 134 512501 (5000.00) 6344 513845 135 513845 (5000.00) 6361 515205 136 515205 (5000.00) 6378 516583 137 516583 (5000.00) 6395 517977 138 517977 (5000.00) 6412 519390 139 519390 (5000.00) 6430 520820 140 520820 (5000.00) 6448 522267 141 522267 (5000.00) 6466 523733 142 523733 (5000.00) 6484 525217 143 525217 (5000.00) 6503 526720 144 526720 (5000.00) 6521 528241 145 528241 (5000.00) 6541 529782 146 529782 (5000.00) 6560 531342 147 531342 (5000.00) 6579 532921 148 532921 (5000.00) 6599 534520 149 534520 (5000.00) 6619 536139 150 536139 (5000.00) 6639 537778 151 537778 (5000.00) 6660 539438 152 539438 (5000.00) 6680 541119 153 541119 (5000.00) 6701 542820 154 542820 (5000.00) 6723 544543 155 544543 (5000.00) 6744 546287 156 546287 (5000.00) 6766 548053 157 548053 (5000.00) 6788 549841 158 549841 (5000.00) 6811 551652 159 551652 (5000.00) 6833 553485 160 553485 (5000.00) 6856 555341