SIP RETURNS CALCULATION EXCEL SHEET

Investment Per Month

Number of Months
Step Up Rate
Initial Capital
Annual Return %
Total Investment
Final Capital
Total Returns
RNS CALCULATION EXCEL SHEET

20000 Number of years

120 8
30
0.00
12%
10,228,679
15,511,679
5,282,999
Number of months
96
Month Amount Return Total Return Rate (per month) Monthly Investment
1 20000.00 200.00 20200.00 1.00 20000
2 40200.00 402.00 40602.00 1.00 20000
3 60602.00 606.02 61208.02 1.00 20000
4 81208.02 812.08 82020.10 1.00 20000
5 102020.10 1020.20 103040.30 1.00 20000
6 123040.30 1230.40 124270.70 1.00 20000
7 144270.70 1442.71 145713.41 1.00 20000
8 165713.41 1657.13 167370.55 1.00 20000
9 187370.55 1873.71 189244.25 1.00 20000
10 209244.25 2092.44 211336.69 1.00 20000
11 231336.69 2313.37 233650.06 1.00 20000
12 253650.06 2536.50 256186.56 1.00 20000
13 282186.56 2821.87 285008.43 1.00 26000
14 311008.43 3110.08 314118.51 1.00 26000
15 340118.51 3401.19 343519.70 1.00 26000
16 369519.70 3695.20 373214.89 1.00 26000
17 399214.89 3992.15 403207.04 1.00 26000
18 429207.04 4292.07 433499.11 1.00 26000
19 459499.11 4594.99 464094.10 1.00 26000
20 490094.10 4900.94 494995.04 1.00 26000
21 520995.04 5209.95 526204.99 1.00 26000
22 552204.99 5522.05 557727.04 1.00 26000
23 583727.04 5837.27 589564.32 1.00 26000
24 615564.32 6155.64 621719.96 1.00 26000
25 655519.96 6555.20 662075.16 1.00 33800
26 695875.16 6958.75 702833.91 1.00 33800
27 736633.91 7366.34 744000.25 1.00 33800
28 777800.25 7778.00 785578.25 1.00 33800
29 819378.25 8193.78 827572.03 1.00 33800
30 861372.03 8613.72 869985.75 1.00 33800
31 903785.75 9037.86 912823.61 1.00 33800
32 946623.61 9466.24 956089.85 1.00 33800
33 989889.85 9898.90 999788.75 1.00 33800
34 1033588.75 10335.89 1043924.63 1.00 33800
35 1077724.63 10777.25 1088501.88 1.00 33800
36 1122301.88 11223.02 1133524.90 1.00 33800
37 1177464.90 11774.65 1189239.55 1.00 43940
38 1233179.55 12331.80 1245511.34 1.00 43940
39 1289451.34 12894.51 1302345.86 1.00 43940
40 1346285.86 13462.86 1359748.72 1.00 43940
41 1403688.72 14036.89 1417725.60 1.00 43940
42 1461665.60 14616.66 1476282.26 1.00 43940
43 1520222.26 15202.22 1535424.48 1.00 43940
44 1579364.48 15793.64 1595158.13 1.00 43940
45 1639098.13 16390.98 1655489.11 1.00 43940
46 1699429.11 16994.29 1716423.40 1.00 43940
47 1760363.40 17603.63 1777967.03 1.00 43940
48 1821907.03 18219.07 1840126.10 1.00 43940
49 1897248.10 18972.48 1916220.58 1.00 57122
50 1973342.58 19733.43 1993076.01 1.00 57122
51 2050198.01 20501.98 2070699.99 1.00 57122
52 2127821.99 21278.22 2149100.21 1.00 57122
53 2206222.21 22062.22 2228284.43 1.00 57122
54 2285406.43 22854.06 2308260.50 1.00 57122
55 2365382.50 23653.82 2389036.32 1.00 57122
56 2446158.32 24461.58 2470619.90 1.00 57122
57 2527741.90 25277.42 2553019.32 1.00 57122
58 2610141.32 26101.41 2636242.74 1.00 57122
59 2693364.74 26933.65 2720298.38 1.00 57122
60 2777420.38 27774.20 2805194.59 1.00 57122
61 2879453.19 28794.53 2908247.72 1.00 74258.6
62 2982506.32 29825.06 3012331.38 1.00 74258.6
63 3086589.98 30865.90 3117455.88 1.00 74258.6
64 3191714.48 31917.14 3223631.63 1.00 74258.6
65 3297890.23 32978.90 3330869.13 1.00 74258.6
66 3405127.73 34051.28 3439179.01 1.00 74258.6
67 3513437.61 35134.38 3548571.98 1.00 74258.6
68 3622830.58 36228.31 3659058.89 1.00 74258.6
69 3733317.49 37333.17 3770650.66 1.00 74258.6
70 3844909.26 38449.09 3883358.36 1.00 74258.6
71 3957616.96 39576.17 3997193.13 1.00 74258.6
72 4071451.73 40714.52 4112166.24 1.00 74258.6
73 4208702.42 42087.02 4250789.45 1.00 96536.18
74 4347325.63 43473.26 4390798.88 1.00 96536.18
75 4487335.06 44873.35 4532208.41 1.00 96536.18
76 4628744.59 46287.45 4675032.04 1.00 96536.18
77 4771568.22 47715.68 4819283.90 1.00 96536.18
78 4915820.08 49158.20 4964978.28 1.00 96536.18
79 5061514.46 50615.14 5112129.61 1.00 96536.18
80 5208665.79 52086.66 5260752.45 1.00 96536.18
81 5357288.63 53572.89 5410861.51 1.00 96536.18
82 5507397.69 55073.98 5562471.67 1.00 96536.18
83 5659007.85 56590.08 5715597.93 1.00 96536.18
84 5812134.11 58121.34 5870255.45 1.00 96536.18
85 5995752.48 59957.52 6055710.00 1.00 125497.03
86 6181207.03 61812.07 6243019.10 1.00 125497.03
87 6368516.13 63685.16 6432201.29 1.00 125497.03
88 6557698.32 65576.98 6623275.31 1.00 125497.03
89 6748772.34 67487.72 6816260.06 1.00 125497.03
90 6941757.09 69417.57 7011174.66 1.00 125497.03
91 7136671.69 71366.72 7208038.41 1.00 125497.03
92 7333535.44 73335.35 7406870.79 1.00 125497.03
93 7532367.82 75323.68 7607691.50 1.00 125497.03
94 7733188.53 77331.89 7810520.42 1.00 125497.03
95 7936017.45 79360.17 8015377.62 1.00 125497.03
96 8140874.65 81408.75 8222283.40 1.00 125497.03
97 8385429.54 83854.30 8469283.83 1.00 163146.14
98 8632429.97 86324.30 8718754.27 1.00 163146.14
99 8881900.41 88819.00 8970719.42 1.00 163146.14
100 9133865.56 91338.66 9225204.21 1.00 163146.14
101 9388350.35 93883.50 9482233.86 1.00 163146.14
102 9645380.00 96453.80 9741833.80 1.00 163146.14
103 9904979.94 99049.80 10004029.74 1.00 163146.14
104 10167175.88 101671.76 10268847.63 1.00 163146.14
105 10431993.77 104319.94 10536313.71 1.00 163146.14
106 10699459.85 106994.60 10806454.45 1.00 163146.14
107 10969600.59 109696.01 11079296.60 1.00 163146.14
108 11242442.74 112424.43 11354867.16 1.00 163146.14
109 11566957.14 115669.57 11682626.72 1.00 212089.98
110 11894716.70 118947.17 12013663.86 1.00 212089.98
111 12225753.84 122257.54 12348011.38 1.00 212089.98
112 12560101.36 125601.01 12685702.37 1.00 212089.98
113 12897792.35 128977.92 13026770.28 1.00 212089.98
114 13238860.26 132388.60 13371248.86 1.00 212089.98
115 13583338.84 135833.39 13719172.23 1.00 212089.98
116 13931262.21 139312.62 14070574.83 1.00 212089.98
117 14282664.81 142826.65 14425491.46 1.00 212089.98
118 14637581.44 146375.81 14783957.25 1.00 212089.98
119 14996047.23 149960.47 15146007.71 1.00 212089.98
120 15358097.69 153580.98 15511678.66 1.00 212089.98
#VALUE!