Sheet1

Power Of Compounding SIP

Monthly Investment Amount(Rs) 100

Investment Period In Years 30

Returns Expected (% Annualised) 8%

Returns Expected (% Annualised) 20%

Total Investment Amount 36000

End Value of your Investments Rate Amount(Rs)

8% Rs.141,761
20% Rs.1,567,625

Differance 12% Rs.1,425,864

Note:Change Only yellow Cell

Page 1
 Sheet1

360 360
Rs.0.01 Rs.0.02
Rs.141,761.32 ###

sl no sip amount CAGR CAGR AUM

1 100 8.00% 20.00% 100.6666666667
2 100 8.00% 20.00% 202.0044444444
3 100 8.00% 20.00% 304.0178074074
4 100 8.00% 20.00% 406.7112594568
5 100 8.00% 20.00% 510.0893345198
6 100 8.00% 20.00% 614.15659675

Page 2
 Sheet1
7 100 8.00% 20.00% 718.9176407283
8 100 8.00% 20.00% 824.3770916665
9 100 8.00% 20.00% 930.5396056109
10 100 8.00% 20.00% 1037.4098696483
11 100 8.00% 20.00% 1144.9926021127
12 100 8.00% 20.00% 1253.2925527934
13 100 8.00% 20.00% 1362.3145031454
14 100 8.00% 20.00% 1472.0632664997
15 100 8.00% 20.00% 1582.5436882763
16 100 8.00% 20.00% 1693.7606461982
17 100 8.00% 20.00% 1805.7190505062
18 100 8.00% 20.00% 1918.4238441762
19 100 8.00% 20.00% 2031.8800031374
20 100 8.00% 20.00% 2146.0925364916
21 100 8.00% 20.00% 2261.0664867349
22 100 8.00% 20.00% 2376.8069299798
23 100 8.00% 20.00% 2493.3189761797
24 100 8.00% 20.00% 2610.6077693542
25 100 8.00% 20.00% 2728.6784878166
26 100 8.00% 20.00% 2847.536344402
27 100 8.00% 20.00% 2967.186586698
28 100 8.00% 20.00% 3087.634497276
29 100 8.00% 20.00% 3208.8853939245
30 100 8.00% 20.00% 3330.944629884
31 100 8.00% 20.00% 3453.8175940832
32 100 8.00% 20.00% 3577.5097113771
33 100 8.00% 20.00% 3702.0264427863
34 100 8.00% 20.00% 3827.3732857382
35 100 8.00% 20.00% 3953.5557743098
36 100 8.00% 20.00% 4080.5794794719
37 100 8.00% 20.00% 4208.450009335
38 100 8.00% 20.00% 4337.1730093973
39 100 8.00% 20.00% 4466.7541627932
40 100 8.00% 20.00% 4597.1991905452
41 100 8.00% 20.00% 4728.5138518155
42 100 8.00% 20.00% 4860.7039441609
43 100 8.00% 20.00% 4993.7753037887
44 100 8.00% 20.00% 5127.7338058139
45 100 8.00% 20.00% 5262.5853645194
46 100 8.00% 20.00% 5398.3359336162
47 100 8.00% 20.00% 5534.9915065069
48 100 8.00% 20.00% 5672.5581165503
49 100 8.00% 20.00% 5811.0418373273
50 100 8.00% 20.00% 5950.4487829095
51 100 8.00% 20.00% 6090.7851081289
52 100 8.00% 20.00% 6232.0570088497
53 100 8.00% 20.00% 6374.2707222421
54 100 8.00% 20.00% 6517.432527057
55 100 8.00% 20.00% 6661.5487439041
56 100 8.00% 20.00% 6806.6257355301
57 100 8.00% 20.00% 6952.6699071003
58 100 8.00% 20.00% 7099.687706481
59 100 8.00% 20.00% 7247.6856245242
60 100 8.00% 20.00% 7396.6701953543
61 100 8.00% 20.00% 7546.6479966567
62 100 8.00% 20.00% 7697.6256499677

Page 3
 Sheet1
63 100 8.00% 20.00% 7849.6098209675
64 100 8.00% 20.00% 8002.607219774
65 100 8.00% 20.00% 8156.6246012391
66 100 8.00% 20.00% 8311.6687652474
67 100 8.00% 20.00% 8467.7465570157
68 100 8.00% 20.00% 8624.8648673958
69 100 8.00% 20.00% 8783.0306331785
70 100 8.00% 20.00% 8942.2508373996
71 100 8.00% 20.00% 9102.532509649
72 100 8.00% 20.00% 9263.88272638
73 100 8.00% 20.00% 9426.3086112225
74 100 8.00% 20.00% 9589.8173352973
75 100 8.00% 20.00% 9754.4161175326
76 100 8.00% 20.00% 9920.1122249829
77 100 8.00% 20.00% 10086.9129731494
78 100 8.00% 20.00% 10254.8257263037
79 100 8.00% 20.00% 10423.8578978124
80 100 8.00% 20.00% 10594.0169504645
81 100 8.00% 20.00% 10765.3103968009
82 100 8.00% 20.00% 10937.7457994463
83 100 8.00% 20.00% 11111.3307714426
84 100 8.00% 20.00% 11286.0729765855
85 100 8.00% 20.00% 11461.9801297628
86 100 8.00% 20.00% 11639.0599972945
87 100 8.00% 20.00% 11817.3203972765
88 100 8.00% 20.00% 11996.769199925
89 100 8.00% 20.00% 12177.4143279245
90 100 8.00% 20.00% 12359.2637567773
91 100 8.00% 20.00% 12542.3255151558
92 100 8.00% 20.00% 12726.6076852569
93 100 8.00% 20.00% 12912.1184031586
94 100 8.00% 20.00% 13098.8658591796
95 100 8.00% 20.00% 13286.8582982408
96 100 8.00% 20.00% 13476.1040202291
97 100 8.00% 20.00% 13666.611380364
98 100 8.00% 20.00% 13858.3887895664
99 100 8.00% 20.00% 14051.4447148302
100 100 8.00% 20.00% 14245.7876795957
101 100 8.00% 20.00% 14441.4262641264
102 100 8.00% 20.00% 14638.3691058872
103 100 8.00% 20.00% 14836.6248999264
104 100 8.00% 20.00% 15036.2023992593
105 100 8.00% 20.00% 15237.1104152543
106 100 8.00% 20.00% 15439.3578180227
107 100 8.00% 20.00% 15642.9535368095
108 100 8.00% 20.00% 15847.9065603883
109 100 8.00% 20.00% 16054.2259374575
110 100 8.00% 20.00% 16261.9207770406
111 100 8.00% 20.00% 16471.0002488875
112 100 8.00% 20.00% 16681.4735838801
113 100 8.00% 20.00% 16893.3500744393
114 100 8.00% 20.00% 17106.6390749355
115 100 8.00% 20.00% 17321.3500021018
116 100 8.00% 20.00% 17537.4923354491
117 100 8.00% 20.00% 17755.0756176855
118 100 8.00% 20.00% 17974.1094551367

Page 4
 Sheet1
119 100 8.00% 20.00% 18194.6035181709
120 100 8.00% 20.00% 18416.5675416254
121 100 8.00% 20.00% 18640.0113252362
122 100 8.00% 20.00% 18864.9447340712
123 100 8.00% 20.00% 19091.377698965
124 100 8.00% 20.00% 19319.3202169581
125 100 8.00% 20.00% 19548.7823517378
126 100 8.00% 20.00% 19779.7742340827
127 100 8.00% 20.00% 20012.3060623099
128 100 8.00% 20.00% 20246.3881027253
129 100 8.00% 20.00% 20482.0306900768
130 100 8.00% 20.00% 20719.2442280107
131 100 8.00% 20.00% 20958.0391895307
132 100 8.00% 20.00% 21198.4261174609
133 100 8.00% 20.00% 21440.4156249107
134 100 8.00% 20.00% 21684.0183957434
135 100 8.00% 20.00% 21929.2451850484
136 100 8.00% 20.00% 22176.1068196154
137 100 8.00% 20.00% 22424.6141984128
138 100 8.00% 20.00% 22674.7782930689
139 100 8.00% 20.00% 22926.610148356
140 100 8.00% 20.00% 23180.1208826784
141 100 8.00% 20.00% 23435.3216885629
142 100 8.00% 20.00% 23692.2238331533
143 100 8.00% 20.00% 23950.8386587077
144 100 8.00% 20.00% 24211.1775830991
145 100 8.00% 20.00% 24473.2521003197
146 100 8.00% 20.00% 24737.0737809885
147 100 8.00% 20.00% 25002.6542728618
148 100 8.00% 20.00% 25270.0053013475
149 100 8.00% 20.00% 25539.1386700232
150 100 8.00% 20.00% 25810.0662611567
151 100 8.00% 20.00% 26082.800036231
152 100 8.00% 20.00% 26357.3520364726
153 100 8.00% 20.00% 26633.7343833824
154 100 8.00% 20.00% 26911.9592792716
155 100 8.00% 20.00% 27192.0390078001
156 100 8.00% 20.00% 27473.9859345188
157 100 8.00% 20.00% 27757.8125074156
158 100 8.00% 20.00% 28043.531257465
159 100 8.00% 20.00% 28331.1547991814
160 100 8.00% 20.00% 28620.695831176
161 100 8.00% 20.00% 28912.1671367171
162 100 8.00% 20.00% 29205.5815842953
163 100 8.00% 20.00% 29500.9521281906
164 100 8.00% 20.00% 29798.2918090452
165 100 8.00% 20.00% 30097.6137544388
166 100 8.00% 20.00% 30398.9311794684
167 100 8.00% 20.00% 30702.2573873315
168 100 8.00% 20.00% 31007.6057699137
169 100 8.00% 20.00% 31314.9898083798
170 100 8.00% 20.00% 31624.423073769
171 100 8.00% 20.00% 31935.9192275941
172 100 8.00% 20.00% 32249.4920224448
173 100 8.00% 20.00% 32565.1553025944
174 100 8.00% 20.00% 32882.9230046117

Page 5
 Sheet1
175 100 8.00% 20.00% 33202.8091579758
176 100 8.00% 20.00% 33524.8278856956
177 100 8.00% 20.00% 33848.9934049336
178 100 8.00% 20.00% 34175.3200276331
179 100 8.00% 20.00% 34503.8221611507
180 100 8.00% 20.00% 34834.5143088917
181 100 8.00% 20.00% 35167.411070951
182 100 8.00% 20.00% 35502.5271447573
183 100 8.00% 20.00% 35839.8773257224
184 100 8.00% 20.00% 36179.4765078938
185 100 8.00% 20.00% 36521.3396846131
186 100 8.00% 20.00% 36865.4819491772
187 100 8.00% 20.00% 37211.9184955051
188 100 8.00% 20.00% 37560.6646188084
189 100 8.00% 20.00% 37911.7357162672
190 100 8.00% 20.00% 38265.1472877089
191 100 8.00% 20.00% 38620.9149362937
192 100 8.00% 20.00% 38979.0543692023
193 100 8.00% 20.00% 39339.5813983303
194 100 8.00% 20.00% 39702.5119409858
195 100 8.00% 20.00% 40067.8620205924
196 100 8.00% 20.00% 40435.6477673964
197 100 8.00% 20.00% 40805.885419179
198 100 8.00% 20.00% 41178.5913219735
199 100 8.00% 20.00% 41553.7819307867
200 100 8.00% 20.00% 41931.4738103253
201 100 8.00% 20.00% 42311.6836357274
202 100 8.00% 20.00% 42694.428193299
203 100 8.00% 20.00% 43079.7243812543
204 100 8.00% 20.00% 43467.5892104626
205 100 8.00% 20.00% 43858.0398051991
206 100 8.00% 20.00% 44251.0934039004
207 100 8.00% 20.00% 44646.7673599264
208 100 8.00% 20.00% 45045.0791423259
209 100 8.00% 20.00% 45446.0463366081
210 100 8.00% 20.00% 45849.6866455188
211 100 8.00% 20.00% 46256.0178898223
212 100 8.00% 20.00% 46665.0580090877
213 100 8.00% 20.00% 47076.8250624817
214 100 8.00% 20.00% 47491.3372295649
215 100 8.00% 20.00% 47908.6128110953
216 100 8.00% 20.00% 48328.6702298359
217 100 8.00% 20.00% 48751.5280313682
218 100 8.00% 20.00% 49177.2048849106
219 100 8.00% 20.00% 49605.7195841434
220 100 8.00% 20.00% 50037.0910480377
221 100 8.00% 20.00% 50471.3383216912
222 100 8.00% 20.00% 50908.4805771692
223 100 8.00% 20.00% 51348.5371143503
224 100 8.00% 20.00% 51791.5273617793
225 100 8.00% 20.00% 52237.4708775245
226 100 8.00% 20.00% 52686.3873500413
227 100 8.00% 20.00% 53138.2965990416
228 100 8.00% 20.00% 53593.2185763686
229 100 8.00% 20.00% 54051.1733668777
230 100 8.00% 20.00% 54512.1811893235

Page 6
 Sheet1
231 100 8.00% 20.00% 54976.2623972524
232 100 8.00% 20.00% 55443.4374799007
233 100 8.00% 20.00% 55913.7270631
234 100 8.00% 20.00% 56387.1519101874
235 100 8.00% 20.00% 56863.732922922
236 100 8.00% 20.00% 57343.4911424081
237 100 8.00% 20.00% 57826.4477500242
238 100 8.00% 20.00% 58312.6240683577
239 100 8.00% 20.00% 58802.0415621467
240 100 8.00% 20.00% 59294.7218392277
241 100 8.00% 20.00% 59790.6866514892
242 100 8.00% 20.00% 60289.9578958325
243 100 8.00% 20.00% 60792.557615138
244 100 8.00% 20.00% 61298.5079992389
245 100 8.00% 20.00% 61807.8313859005
246 100 8.00% 20.00% 62320.5502618065
247 100 8.00% 20.00% 62836.6872635519
248 100 8.00% 20.00% 63356.2651786422
249 100 8.00% 20.00% 63879.3069464999
250 100 8.00% 20.00% 64405.8356594765
251 100 8.00% 20.00% 64935.874563873
252 100 8.00% 20.00% 65469.4470609655
253 100 8.00% 20.00% 66006.5767080386
254 100 8.00% 20.00% 66547.2872194256
255 100 8.00% 20.00% 67091.6024675551
256 100 8.00% 20.00% 67639.5464840054
257 100 8.00% 20.00% 68191.1434605654
258 100 8.00% 20.00% 68746.4177503025
259 100 8.00% 20.00% 69305.3938686379
260 100 8.00% 20.00% 69868.0964944288
261 100 8.00% 20.00% 70434.5504710583
262 100 8.00% 20.00% 71004.7808075321
263 100 8.00% 20.00% 71578.8126795823
264 100 8.00% 20.00% 72156.6714307795
265 100 8.00% 20.00% 72738.3825736513
266 100 8.00% 20.00% 73323.971790809
267 100 8.00% 20.00% 73913.4649360811
268 100 8.00% 20.00% 74506.8880356549
269 100 8.00% 20.00% 75104.267289226
270 100 8.00% 20.00% 75705.6290711542
271 100 8.00% 20.00% 76310.9999316285
272 100 8.00% 20.00% 76920.4065978394
273 100 8.00% 20.00% 77533.8759751583
274 100 8.00% 20.00% 78151.435148326
275 100 8.00% 20.00% 78773.1113826482
276 100 8.00% 20.00% 79398.9321251992
277 100 8.00% 20.00% 80028.9250060339
278 100 8.00% 20.00% 80663.1178394074
279 100 8.00% 20.00% 81301.5386250035
280 100 8.00% 20.00% 81944.2155491702
281 100 8.00% 20.00% 82591.1769861646
282 100 8.00% 20.00% 83242.4514994057
283 100 8.00% 20.00% 83898.0678427351
284 100 8.00% 20.00% 84558.0549616867
285 100 8.00% 20.00% 85222.4419947646
286 100 8.00% 20.00% 85891.2582747297

Page 7
 Sheet1
287 100 8.00% 20.00% 86564.5333298946
288 100 8.00% 20.00% 87242.2968854272
289 100 8.00% 20.00% 87924.5788646634
290 100 8.00% 20.00% 88611.4093904278
291 100 8.00% 20.00% 89302.818786364
292 100 8.00% 20.00% 89998.8375782731
293 100 8.00% 20.00% 90699.4964954616
294 100 8.00% 20.00% 91404.826472098
295 100 8.00% 20.00% 92114.8586485786
296 100 8.00% 20.00% 92829.6243729025
297 100 8.00% 20.00% 93549.1552020552
298 100 8.00% 20.00% 94273.4829034022
299 100 8.00% 20.00% 95002.6394560916
300 100 8.00% 20.00% 95736.6570524655
301 100 8.00% 20.00% 96475.5680994819
302 100 8.00% 20.00% 97219.4052201451
303 100 8.00% 20.00% 97968.2012549461
304 100 8.00% 20.00% 98721.9892633124
305 100 8.00% 20.00% 99480.8025250678
306 100 8.00% 20.00% 100244.674541902
307 100 8.00% 20.00% 101013.639038848
308 100 8.00% 20.00% 101787.729965773
309 100 8.00% 20.00% 102566.981498878
310 100 8.00% 20.00% 103351.428042204
311 100 8.00% 20.00% 104141.104229152
312 100 8.00% 20.00% 104936.044924013
313 100 8.00% 20.00% 105736.285223507
314 100 8.00% 20.00% 106541.86045833
315 100 8.00% 20.00% 107352.806194719
316 100 8.00% 20.00% 108169.158236017
317 100 8.00% 20.00% 108990.952624257
318 100 8.00% 20.00% 109818.225641752
319 100 8.00% 20.00% 110651.013812697
320 100 8.00% 20.00% 111489.353904782
321 100 8.00% 20.00% 112333.282930814
322 100 8.00% 20.00% 113182.838150353
323 100 8.00% 20.00% 114038.057071355
324 100 8.00% 20.00% 114898.977451831
325 100 8.00% 20.00% 115765.63730151
326 100 8.00% 20.00% 116638.07488352
327 100 8.00% 20.00% 117516.328716076
328 100 8.00% 20.00% 118400.437574184
329 100 8.00% 20.00% 119290.440491345
330 100 8.00% 20.00% 120186.376761287
331 100 8.00% 20.00% 121088.285939696
332 100 8.00% 20.00% 121996.20784596
333 100 8.00% 20.00% 122910.182564933
334 100 8.00% 20.00% 123830.2504487
335 100 8.00% 20.00% 124756.452118358
336 100 8.00% 20.00% 125688.828465813
337 100 8.00% 20.00% 126627.420655585
338 100 8.00% 20.00% 127572.270126623
339 100 8.00% 20.00% 128523.418594133
340 100 8.00% 20.00% 129480.908051428
341 100 8.00% 20.00% 130444.780771771
342 100 8.00% 20.00% 131415.079310249

Page 8
 Sheet1
343 100 8.00% 20.00% 132391.846505651
344 100 8.00% 20.00% 133375.125482355
345 100 8.00% 20.00% 134364.959652237
346 100 8.00% 20.00% 135361.392716586
347 100 8.00% 20.00% 136364.46866803
348 100 8.00% 20.00% 137374.231792483
349 100 8.00% 20.00% 138390.7266711
350 100 8.00% 20.00% 139413.99818224
351 100 8.00% 20.00% 140444.091503455
352 100 8.00% 20.00% 141481.052113478
353 100 8.00% 20.00% 142524.925794235
354 100 8.00% 20.00% 143575.758632863
355 100 8.00% 20.00% 144633.597023749
356 100 8.00% 20.00% 145698.487670574
357 100 8.00% 20.00% 146770.477588378
358 100 8.00% 20.00% 147849.614105633
359 100 8.00% 20.00% 148935.944866338
360 100 8.00% 20.00% 150029.517832113

Page 9
 Sheet1

P Power Of Compounding Lumpsum

Investment Amount(Rs.)

Investment Period In Years

(Bank & Post Returns Expected (% Annualised)

Office RD)
(Mutual Fund) Returns Expected (% Annualised)

End Value of your Investments Rate

8.00%
20.00%

Differance 12.00%

PowerOfCompoundingThe8thWonderedintheWorld

Page 10
 Sheet1

AUM
102
205
310
417
526
636

Page 11
 Sheet1
748
862
978
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

Page 12
 Sheet1
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

Page 13
 Sheet1
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

Page 14
 Sheet1
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

Page 15
 Sheet1
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

Page 16
 Sheet1
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

Page 17
 Sheet1
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###

Page 18
 Sheet1

unding Lumpsum

100000

10

8.00% FD 1.08

20.00% (Mutual Fund) 1.2

Amount(Rs)
Rs.215,892
Rs.619,174

Rs.403,281

edintheWorld

Page 19