Compounding_Power

Initial Amount ₹10,000.00 Avg Return 3.00%

# Amount Profit Tax Net Profit

1 ₹10,000.00 ₹300.00 ₹150.00 ₹10,150.00
2 ₹10,150.00 ₹304.50 ₹152.25 ₹10,302.25
3 ₹10,302.25 ₹309.07 ₹154.53 ₹10,456.78
4 ₹10,456.78 ₹313.70 ₹156.85 ₹10,613.64
5 ₹10,613.64 ₹318.41 ₹159.20 ₹10,772.84
6 ₹10,772.84 ₹323.19 ₹161.59 ₹10,934.43
7 ₹10,934.43 ₹328.03 ₹164.02 ₹11,098.45
8 ₹11,098.45 ₹332.95 ₹166.48 ₹11,264.93
9 ₹11,264.93 ₹337.95 ₹168.97 ₹11,433.90
10 ₹11,433.90 ₹343.02 ₹171.51 ₹11,605.41
11 ₹11,605.41 ₹348.16 ₹174.08 ₹11,779.49
12 ₹11,779.49 ₹353.38 ₹176.69 ₹11,956.18
13 ₹11,956.18 ₹358.69 ₹179.34 ₹12,135.52
14 ₹12,135.52 ₹364.07 ₹182.03 ₹12,317.56
15 ₹12,317.56 ₹369.53 ₹184.76 ₹12,502.32
16 ₹12,502.32 ₹375.07 ₹187.53 ₹12,689.86
17 ₹12,689.86 ₹380.70 ₹190.35 ₹12,880.20
18 ₹12,880.20 ₹386.41 ₹193.20 ₹13,073.41
19 ₹13,073.41 ₹392.20 ₹196.10 ₹13,269.51
20 ₹13,269.51 ₹398.09 ₹199.04 ₹13,468.55
21 ₹13,468.55 ₹404.06 ₹202.03 ₹13,670.58
22 ₹13,670.58 ₹410.12 ₹205.06 ₹13,875.64
23 ₹13,875.64 ₹416.27 ₹208.13 ₹14,083.77
24 ₹14,083.77 ₹422.51 ₹211.26 ₹14,295.03
25 ₹14,295.03 ₹428.85 ₹214.43 ₹14,509.45
26 ₹14,509.45 ₹435.28 ₹217.64 ₹14,727.10
27 ₹14,727.10 ₹441.81 ₹220.91 ₹14,948.00
28 ₹14,948.00 ₹448.44 ₹224.22 ₹15,172.22
29 ₹15,172.22 ₹455.17 ₹227.58 ₹15,399.81
30 ₹15,399.81 ₹461.99 ₹231.00 ₹15,630.80
31 ₹15,630.80 ₹468.92 ₹234.46 ₹15,865.26
32 ₹15,865.26 ₹475.96 ₹237.98 ₹16,103.24
33 ₹16,103.24 ₹483.10 ₹241.55 ₹16,344.79
34 ₹16,344.79 ₹490.34 ₹245.17 ₹16,589.96
35 ₹16,589.96 ₹497.70 ₹248.85 ₹16,838.81
36 ₹16,838.81 ₹505.16 ₹252.58 ₹17,091.40
37 ₹17,091.40 ₹512.74 ₹256.37 ₹17,347.77
38 ₹17,347.77 ₹520.43 ₹260.22 ₹17,607.98
39 ₹17,607.98 ₹528.24 ₹264.12 ₹17,872.10
40 ₹17,872.10 ₹536.16 ₹268.08 ₹18,140.18
41 ₹18,140.18 ₹544.21 ₹272.10 ₹18,412.29
42 ₹18,412.29 ₹552.37 ₹276.18 ₹18,688.47
43 ₹18,688.47 ₹560.65 ₹280.33 ₹18,968.80
44 ₹18,968.80 ₹569.06 ₹284.53 ₹19,253.33
45 ₹19,253.33 ₹577.60 ₹288.80 ₹19,542.13
46 ₹19,542.13 ₹586.26 ₹293.13 ₹19,835.26
47 ₹19,835.26 ₹595.06 ₹297.53 ₹20,132.79
48 ₹20,132.79 ₹603.98 ₹301.99 ₹20,434.78
49 ₹20,434.78 ₹613.04 ₹306.52 ₹20,741.30
50 ₹20,741.30 ₹622.24 ₹311.12 ₹21,052.42

Page 1
 Compounding_Power
51 ₹21,052.42 ₹631.57 ₹315.79 ₹21,368.21
52 ₹21,368.21 ₹641.05 ₹320.52 ₹21,688.73
53 ₹21,688.73 ₹650.66 ₹325.33 ₹22,014.06
54 ₹22,014.06 ₹660.42 ₹330.21 ₹22,344.28
55 ₹22,344.28 ₹670.33 ₹335.16 ₹22,679.44
56 ₹22,679.44 ₹680.38 ₹340.19 ₹23,019.63
57 ₹23,019.63 ₹690.59 ₹345.29 ₹23,364.93
58 ₹23,364.93 ₹700.95 ₹350.47 ₹23,715.40
59 ₹23,715.40 ₹711.46 ₹355.73 ₹24,071.13
60 ₹24,071.13 ₹722.13 ₹361.07 ₹24,432.20
61 ₹24,432.20 ₹732.97 ₹366.48 ₹24,798.68
62 ₹24,798.68 ₹743.96 ₹371.98 ₹25,170.66
63 ₹25,170.66 ₹755.12 ₹377.56 ₹25,548.22
64 ₹25,548.22 ₹766.45 ₹383.22 ₹25,931.44
65 ₹25,931.44 ₹777.94 ₹388.97 ₹26,320.42
66 ₹26,320.42 ₹789.61 ₹394.81 ₹26,715.22
67 ₹26,715.22 ₹801.46 ₹400.73 ₹27,115.95
68 ₹27,115.95 ₹813.48 ₹406.74 ₹27,522.69
69 ₹27,522.69 ₹825.68 ₹412.84 ₹27,935.53
70 ₹27,935.53 ₹838.07 ₹419.03 ₹28,354.56
71 ₹28,354.56 ₹850.64 ₹425.32 ₹28,779.88
72 ₹28,779.88 ₹863.40 ₹431.70 ₹29,211.58
73 ₹29,211.58 ₹876.35 ₹438.17 ₹29,649.75
74 ₹29,649.75 ₹889.49 ₹444.75 ₹30,094.50
75 ₹30,094.50 ₹902.83 ₹451.42 ₹30,545.92
76 ₹30,545.92 ₹916.38 ₹458.19 ₹31,004.11
77 ₹31,004.11 ₹930.12 ₹465.06 ₹31,469.17
78 ₹31,469.17 ₹944.08 ₹472.04 ₹31,941.20
79 ₹31,941.20 ₹958.24 ₹479.12 ₹32,420.32
80 ₹32,420.32 ₹972.61 ₹486.30 ₹32,906.63
81 ₹32,906.63 ₹987.20 ₹493.60 ₹33,400.23
82 ₹33,400.23 ₹1,002.01 ₹501.00 ₹33,901.23
83 ₹33,901.23 ₹1,017.04 ₹508.52 ₹34,409.75
84 ₹34,409.75 ₹1,032.29 ₹516.15 ₹34,925.90
85 ₹34,925.90 ₹1,047.78 ₹523.89 ₹35,449.78
86 ₹35,449.78 ₹1,063.49 ₹531.75 ₹35,981.53
87 ₹35,981.53 ₹1,079.45 ₹539.72 ₹36,521.25
88 ₹36,521.25 ₹1,095.64 ₹547.82 ₹37,069.07
89 ₹37,069.07 ₹1,112.07 ₹556.04 ₹37,625.11
90 ₹37,625.11 ₹1,128.75 ₹564.38 ₹38,189.49
91 ₹38,189.49 ₹1,145.68 ₹572.84 ₹38,762.33
92 ₹38,762.33 ₹1,162.87 ₹581.43 ₹39,343.76
93 ₹39,343.76 ₹1,180.31 ₹590.16 ₹39,933.92
94 ₹39,933.92 ₹1,198.02 ₹599.01 ₹40,532.93
95 ₹40,532.93 ₹1,215.99 ₹607.99 ₹41,140.92
96 ₹41,140.92 ₹1,234.23 ₹617.11 ₹41,758.04
97 ₹41,758.04 ₹1,252.74 ₹626.37 ₹42,384.41
98 ₹42,384.41 ₹1,271.53 ₹635.77 ₹43,020.17
99 ₹43,020.17 ₹1,290.61 ₹645.30 ₹43,665.47
100 ₹43,665.47 ₹1,309.96 ₹654.98 ₹44,320.46
101 ₹44,320.46 ₹1,329.61 ₹664.81 ₹44,985.26
102 ₹44,985.26 ₹1,349.56 ₹674.78 ₹45,660.04
103 ₹45,660.04 ₹1,369.80 ₹684.90 ₹46,344.94

Page 2
 Compounding_Power
104 ₹46,344.94 ₹1,390.35 ₹695.17 ₹47,040.12
105 ₹47,040.12 ₹1,411.20 ₹705.60 ₹47,745.72
106 ₹47,745.72 ₹1,432.37 ₹716.19 ₹48,461.90
107 ₹48,461.90 ₹1,453.86 ₹726.93 ₹49,188.83
108 ₹49,188.83 ₹1,475.66 ₹737.83 ₹49,926.67
109 ₹49,926.67 ₹1,497.80 ₹748.90 ₹50,675.57
110 ₹50,675.57 ₹1,520.27 ₹760.13 ₹51,435.70
111 ₹51,435.70 ₹1,543.07 ₹771.54 ₹52,207.23
112 ₹52,207.23 ₹1,566.22 ₹783.11 ₹52,990.34
113 ₹52,990.34 ₹1,589.71 ₹794.86 ₹53,785.20
114 ₹53,785.20 ₹1,613.56 ₹806.78 ₹54,591.98
115 ₹54,591.98 ₹1,637.76 ₹818.88 ₹55,410.86
116 ₹55,410.86 ₹1,662.33 ₹831.16 ₹56,242.02
117 ₹56,242.02 ₹1,687.26 ₹843.63 ₹57,085.65
118 ₹57,085.65 ₹1,712.57 ₹856.28 ₹57,941.93
119 ₹57,941.93 ₹1,738.26 ₹869.13 ₹58,811.06
120 ₹58,811.06 ₹1,764.33 ₹882.17 ₹59,693.23
121 ₹59,693.23 ₹1,790.80 ₹895.40 ₹60,588.63
122 ₹60,588.63 ₹1,817.66 ₹908.83 ₹61,497.46
123 ₹61,497.46 ₹1,844.92 ₹922.46 ₹62,419.92
124 ₹62,419.92 ₹1,872.60 ₹936.30 ₹63,356.22
125 ₹63,356.22 ₹1,900.69 ₹950.34 ₹64,306.56
126 ₹64,306.56 ₹1,929.20 ₹964.60 ₹65,271.16
127 ₹65,271.16 ₹1,958.13 ₹979.07 ₹66,250.23
128 ₹66,250.23 ₹1,987.51 ₹993.75 ₹67,243.98
129 ₹67,243.98 ₹2,017.32 ₹1,008.66 ₹68,252.64
130 ₹68,252.64 ₹2,047.58 ₹1,023.79 ₹69,276.43
131 ₹69,276.43 ₹2,078.29 ₹1,039.15 ₹70,315.58
132 ₹70,315.58 ₹2,109.47 ₹1,054.73 ₹71,370.31
133 ₹71,370.31 ₹2,141.11 ₹1,070.55 ₹72,440.86
134 ₹72,440.86 ₹2,173.23 ₹1,086.61 ₹73,527.48
135 ₹73,527.48 ₹2,205.82 ₹1,102.91 ₹74,630.39
136 ₹74,630.39 ₹2,238.91 ₹1,119.46 ₹75,749.84
137 ₹75,749.84 ₹2,272.50 ₹1,136.25 ₹76,886.09
138 ₹76,886.09 ₹2,306.58 ₹1,153.29 ₹78,039.38
139 ₹78,039.38 ₹2,341.18 ₹1,170.59 ₹79,209.97
140 ₹79,209.97 ₹2,376.30 ₹1,188.15 ₹80,398.12
141 ₹80,398.12 ₹2,411.94 ₹1,205.97 ₹81,604.10
142 ₹81,604.10 ₹2,448.12 ₹1,224.06 ₹82,828.16
143 ₹82,828.16 ₹2,484.84 ₹1,242.42 ₹84,070.58
144 ₹84,070.58 ₹2,522.12 ₹1,261.06 ₹85,331.64
145 ₹85,331.64 ₹2,559.95 ₹1,279.97 ₹86,611.61
146 ₹86,611.61 ₹2,598.35 ₹1,299.17 ₹87,910.79
147 ₹87,910.79 ₹2,637.32 ₹1,318.66 ₹89,229.45
148 ₹89,229.45 ₹2,676.88 ₹1,338.44 ₹90,567.89
149 ₹90,567.89 ₹2,717.04 ₹1,358.52 ₹91,926.41
150 ₹91,926.41 ₹2,757.79 ₹1,378.90 ₹93,305.31
151 ₹93,305.31 ₹2,799.16 ₹1,399.58 ₹94,704.88
152 ₹94,704.88 ₹2,841.15 ₹1,420.57 ₹96,125.46
153 ₹96,125.46 ₹2,883.76 ₹1,441.88 ₹97,567.34
154 ₹97,567.34 ₹2,927.02 ₹1,463.51 ₹99,030.85
155 ₹99,030.85 ₹2,970.93 ₹1,485.46 ₹100,516.31
156 ₹100,516.31 ₹3,015.49 ₹1,507.74 ₹102,024.06

Page 3
 Compounding_Power
157 ₹102,024.06 ₹3,060.72 ₹1,530.36 ₹103,554.42
158 ₹103,554.42 ₹3,106.63 ₹1,553.32 ₹105,107.73
159 ₹105,107.73 ₹3,153.23 ₹1,576.62 ₹106,684.35
160 ₹106,684.35 ₹3,200.53 ₹1,600.27 ₹108,284.62
161 ₹108,284.62 ₹3,248.54 ₹1,624.27 ₹109,908.89
162 ₹109,908.89 ₹3,297.27 ₹1,648.63 ₹111,557.52
163 ₹111,557.52 ₹3,346.73 ₹1,673.36 ₹113,230.88
164 ₹113,230.88 ₹3,396.93 ₹1,698.46 ₹114,929.34
165 ₹114,929.34 ₹3,447.88 ₹1,723.94 ₹116,653.28
166 ₹116,653.28 ₹3,499.60 ₹1,749.80 ₹118,403.08
167 ₹118,403.08 ₹3,552.09 ₹1,776.05 ₹120,179.13
168 ₹120,179.13 ₹3,605.37 ₹1,802.69 ₹121,981.82
169 ₹121,981.82 ₹3,659.45 ₹1,829.73 ₹123,811.54
170 ₹123,811.54 ₹3,714.35 ₹1,857.17 ₹125,668.72
171 ₹125,668.72 ₹3,770.06 ₹1,885.03 ₹127,553.75
172 ₹127,553.75 ₹3,826.61 ₹1,913.31 ₹129,467.05
173 ₹129,467.05 ₹3,884.01 ₹1,942.01 ₹131,409.06
174 ₹131,409.06 ₹3,942.27 ₹1,971.14 ₹133,380.20
175 ₹133,380.20 ₹4,001.41 ₹2,000.70 ₹135,380.90
176 ₹135,380.90 ₹4,061.43 ₹2,030.71 ₹137,411.61
177 ₹137,411.61 ₹4,122.35 ₹2,061.17 ₹139,472.79
178 ₹139,472.79 ₹4,184.18 ₹2,092.09 ₹141,564.88
179 ₹141,564.88 ₹4,246.95 ₹2,123.47 ₹143,688.35
180 ₹143,688.35 ₹4,310.65 ₹2,155.33 ₹145,843.68
181 ₹145,843.68 ₹4,375.31 ₹2,187.66 ₹148,031.33
182 ₹148,031.33 ₹4,440.94 ₹2,220.47 ₹150,251.80
183 ₹150,251.80 ₹4,507.55 ₹2,253.78 ₹152,505.58
184 ₹152,505.58 ₹4,575.17 ₹2,287.58 ₹154,793.16
185 ₹154,793.16 ₹4,643.79 ₹2,321.90 ₹157,115.06
186 ₹157,115.06 ₹4,713.45 ₹2,356.73 ₹159,471.79
187 ₹159,471.79 ₹4,784.15 ₹2,392.08 ₹161,863.86
188 ₹161,863.86 ₹4,855.92 ₹2,427.96 ₹164,291.82
189 ₹164,291.82 ₹4,928.75 ₹2,464.38 ₹166,756.20
190 ₹166,756.20 ₹5,002.69 ₹2,501.34 ₹169,257.54
191 ₹169,257.54 ₹5,077.73 ₹2,538.86 ₹171,796.40
192 ₹171,796.40 ₹5,153.89 ₹2,576.95 ₹174,373.35
193 ₹174,373.35 ₹5,231.20 ₹2,615.60 ₹176,988.95
194 ₹176,988.95 ₹5,309.67 ₹2,654.83 ₹179,643.78
195 ₹179,643.78 ₹5,389.31 ₹2,694.66 ₹182,338.44
196 ₹182,338.44 ₹5,470.15 ₹2,735.08 ₹185,073.52
197 ₹185,073.52 ₹5,552.21 ₹2,776.10 ₹187,849.62
198 ₹187,849.62 ₹5,635.49 ₹2,817.74 ₹190,667.37
199 ₹190,667.37 ₹5,720.02 ₹2,860.01 ₹193,527.38
200 ₹193,527.38 ₹5,805.82 ₹2,902.91 ₹196,430.29
201 ₹196,430.29 ₹5,892.91 ₹2,946.45 ₹199,376.74
202 ₹199,376.74 ₹5,981.30 ₹2,990.65 ₹202,367.39
203 ₹202,367.39 ₹6,071.02 ₹3,035.51 ₹205,402.90
204 ₹205,402.90 ₹6,162.09 ₹3,081.04 ₹208,483.95
205 ₹208,483.95 ₹6,254.52 ₹3,127.26 ₹211,611.21
206 ₹211,611.21 ₹6,348.34 ₹3,174.17 ₹214,785.37
207 ₹214,785.37 ₹6,443.56 ₹3,221.78 ₹218,007.15
208 ₹218,007.15 ₹6,540.21 ₹3,270.11 ₹221,277.26
209 ₹221,277.26 ₹6,638.32 ₹3,319.16 ₹224,596.42

Page 4
 Compounding_Power
210 ₹224,596.42 ₹6,737.89 ₹3,368.95 ₹227,965.37
211 ₹227,965.37 ₹6,838.96 ₹3,419.48 ₹231,384.85
212 ₹231,384.85 ₹6,941.55 ₹3,470.77 ₹234,855.62
213 ₹234,855.62 ₹7,045.67 ₹3,522.83 ₹238,378.45
214 ₹238,378.45 ₹7,151.35 ₹3,575.68 ₹241,954.13
215 ₹241,954.13 ₹7,258.62 ₹3,629.31 ₹245,583.44
216 ₹245,583.44 ₹7,367.50 ₹3,683.75 ₹249,267.19
217 ₹249,267.19 ₹7,478.02 ₹3,739.01 ₹253,006.20
218 ₹253,006.20 ₹7,590.19 ₹3,795.09 ₹256,801.30
219 ₹256,801.30 ₹7,704.04 ₹3,852.02 ₹260,653.31
220 ₹260,653.31 ₹7,819.60 ₹3,909.80 ₹264,563.11
221 ₹264,563.11 ₹7,936.89 ₹3,968.45 ₹268,531.56
222 ₹268,531.56 ₹8,055.95 ₹4,027.97 ₹272,559.53
223 ₹272,559.53 ₹8,176.79 ₹4,088.39 ₹276,647.93
224 ₹276,647.93 ₹8,299.44 ₹4,149.72 ₹280,797.65
225 ₹280,797.65 ₹8,423.93 ₹4,211.96 ₹285,009.61
226 ₹285,009.61 ₹8,550.29 ₹4,275.14 ₹289,284.76
227 ₹289,284.76 ₹8,678.54 ₹4,339.27 ₹293,624.03
228 ₹293,624.03 ₹8,808.72 ₹4,404.36 ₹298,028.39
229 ₹298,028.39 ₹8,940.85 ₹4,470.43 ₹302,498.81
230 ₹302,498.81 ₹9,074.96 ₹4,537.48 ₹307,036.30
231 ₹307,036.30 ₹9,211.09 ₹4,605.54 ₹311,641.84
232 ₹311,641.84 ₹9,349.26 ₹4,674.63 ₹316,316.47
233 ₹316,316.47 ₹9,489.49 ₹4,744.75 ₹321,061.21
234 ₹321,061.21 ₹9,631.84 ₹4,815.92 ₹325,877.13
235 ₹325,877.13 ₹9,776.31 ₹4,888.16 ₹330,765.29
236 ₹330,765.29 ₹9,922.96 ₹4,961.48 ₹335,726.77
237 ₹335,726.77 ₹10,071.80 ₹5,035.90 ₹340,762.67
238 ₹340,762.67 ₹10,222.88 ₹5,111.44 ₹345,874.11
239 ₹345,874.11 ₹10,376.22 ₹5,188.11 ₹351,062.22
240 ₹351,062.22 ₹10,531.87 ₹5,265.93 ₹356,328.16
241 ₹356,328.16 ₹10,689.84 ₹5,344.92 ₹361,673.08
242 ₹361,673.08 ₹10,850.19 ₹5,425.10 ₹367,098.17
243 ₹367,098.17 ₹11,012.95 ₹5,506.47 ₹372,604.65
244 ₹372,604.65 ₹11,178.14 ₹5,589.07 ₹378,193.72
245 ₹378,193.72 ₹11,345.81 ₹5,672.91 ₹383,866.62
246 ₹383,866.62 ₹11,516.00 ₹5,758.00 ₹389,624.62
247 ₹389,624.62 ₹11,688.74 ₹5,844.37 ₹395,468.99
248 ₹395,468.99 ₹11,864.07 ₹5,932.03 ₹401,401.03
249 ₹401,401.03 ₹12,042.03 ₹6,021.02 ₹407,422.04
250 ₹407,422.04 ₹12,222.66 ₹6,111.33 ₹413,533.37
251 ₹413,533.37 ₹12,406.00 ₹6,203.00 ₹419,736.37
252 ₹419,736.37 ₹12,592.09 ₹6,296.05 ₹426,032.42
253 ₹426,032.42 ₹12,780.97 ₹6,390.49 ₹432,422.90
254 ₹432,422.90 ₹12,972.69 ₹6,486.34 ₹438,909.25
255 ₹438,909.25 ₹13,167.28 ₹6,583.64 ₹445,492.89
256 ₹445,492.89 ₹13,364.79 ₹6,682.39 ₹452,175.28
257 ₹452,175.28 ₹13,565.26 ₹6,782.63 ₹458,957.91
258 ₹458,957.91 ₹13,768.74 ₹6,884.37 ₹465,842.28
259 ₹465,842.28 ₹13,975.27 ₹6,987.63 ₹472,829.91
260 ₹472,829.91 ₹14,184.90 ₹7,092.45 ₹479,922.36
261 ₹479,922.36 ₹14,397.67 ₹7,198.84 ₹487,121.20
262 ₹487,121.20 ₹14,613.64 ₹7,306.82 ₹494,428.01

Page 5
 Compounding_Power
263 ₹494,428.01 ₹14,832.84 ₹7,416.42 ₹501,844.43
264 ₹501,844.43 ₹15,055.33 ₹7,527.67 ₹509,372.10
265 ₹509,372.10 ₹15,281.16 ₹7,640.58 ₹517,012.68
266 ₹517,012.68 ₹15,510.38 ₹7,755.19 ₹524,767.87
267 ₹524,767.87 ₹15,743.04 ₹7,871.52 ₹532,639.39
268 ₹532,639.39 ₹15,979.18 ₹7,989.59 ₹540,628.98
269 ₹540,628.98 ₹16,218.87 ₹8,109.43 ₹548,738.42
270 ₹548,738.42 ₹16,462.15 ₹8,231.08 ₹556,969.49
271 ₹556,969.49 ₹16,709.08 ₹8,354.54 ₹565,324.03
272 ₹565,324.03 ₹16,959.72 ₹8,479.86 ₹573,803.89
273 ₹573,803.89 ₹17,214.12 ₹8,607.06 ₹582,410.95
274 ₹582,410.95 ₹17,472.33 ₹8,736.16 ₹591,147.12
275 ₹591,147.12 ₹17,734.41 ₹8,867.21 ₹600,014.32
276 ₹600,014.32 ₹18,000.43 ₹9,000.21 ₹609,014.54
277 ₹609,014.54 ₹18,270.44 ₹9,135.22 ₹618,149.76
278 ₹618,149.76 ₹18,544.49 ₹9,272.25 ₹627,422.00
279 ₹627,422.00 ₹18,822.66 ₹9,411.33 ₹636,833.33
280 ₹636,833.33 ₹19,105.00 ₹9,552.50 ₹646,385.83
281 ₹646,385.83 ₹19,391.58 ₹9,695.79 ₹656,081.62
282 ₹656,081.62 ₹19,682.45 ₹9,841.22 ₹665,922.85
283 ₹665,922.85 ₹19,977.69 ₹9,988.84 ₹675,911.69
284 ₹675,911.69 ₹20,277.35 ₹10,138.68 ₹686,050.36
285 ₹686,050.36 ₹20,581.51 ₹10,290.76 ₹696,341.12
286 ₹696,341.12 ₹20,890.23 ₹10,445.12 ₹706,786.24
287 ₹706,786.24 ₹21,203.59 ₹10,601.79 ₹717,388.03
288 ₹717,388.03 ₹21,521.64 ₹10,760.82 ₹728,148.85
289 ₹728,148.85 ₹21,844.47 ₹10,922.23 ₹739,071.08
290 ₹739,071.08 ₹22,172.13 ₹11,086.07 ₹750,157.15
291 ₹750,157.15 ₹22,504.71 ₹11,252.36 ₹761,409.51
292 ₹761,409.51 ₹22,842.29 ₹11,421.14 ₹772,830.65
293 ₹772,830.65 ₹23,184.92 ₹11,592.46 ₹784,423.11
294 ₹784,423.11 ₹23,532.69 ₹11,766.35 ₹796,189.45
295 ₹796,189.45 ₹23,885.68 ₹11,942.84 ₹808,132.30
296 ₹808,132.30 ₹24,243.97 ₹12,121.98 ₹820,254.28
297 ₹820,254.28 ₹24,607.63 ₹12,303.81 ₹832,558.10
298 ₹832,558.10 ₹24,976.74 ₹12,488.37 ₹845,046.47
299 ₹845,046.47 ₹25,351.39 ₹12,675.70 ₹857,722.16
300 ₹857,722.16 ₹25,731.66 ₹12,865.83 ₹870,588.00
301 ₹870,588.00 ₹26,117.64 ₹13,058.82 ₹883,646.82
302 ₹883,646.82 ₹26,509.40 ₹13,254.70 ₹896,901.52
303 ₹896,901.52 ₹26,907.05 ₹13,453.52 ₹910,355.04
304 ₹910,355.04 ₹27,310.65 ₹13,655.33 ₹924,010.37
305 ₹924,010.37 ₹27,720.31 ₹13,860.16 ₹937,870.52
306 ₹937,870.52 ₹28,136.12 ₹14,068.06 ₹951,938.58
307 ₹951,938.58 ₹28,558.16 ₹14,279.08 ₹966,217.66
308 ₹966,217.66 ₹28,986.53 ₹14,493.26 ₹980,710.92
309 ₹980,710.92 ₹29,421.33 ₹14,710.66 ₹995,421.59
310 ₹995,421.59 ₹29,862.65 ₹14,931.32 ₹1,010,352.91
311 ₹1,010,352.91 ₹30,310.59 ₹15,155.29 ₹1,025,508.21
312 ₹1,025,508.21 ₹30,765.25 ₹15,382.62 ₹1,040,890.83
313 ₹1,040,890.83 ₹31,226.72 ₹15,613.36 ₹1,056,504.19
314 ₹1,056,504.19 ₹31,695.13 ₹15,847.56 ₹1,072,351.75
315 ₹1,072,351.75 ₹32,170.55 ₹16,085.28 ₹1,088,437.03

Page 6
 Compounding_Power
316 ₹1,088,437.03 ₹32,653.11 ₹16,326.56 ₹1,104,763.59
317 ₹1,104,763.59 ₹33,142.91 ₹16,571.45 ₹1,121,335.04
318 ₹1,121,335.04 ₹33,640.05 ₹16,820.03 ₹1,138,155.06
319 ₹1,138,155.06 ₹34,144.65 ₹17,072.33 ₹1,155,227.39
320 ₹1,155,227.39 ₹34,656.82 ₹17,328.41 ₹1,172,555.80
321 ₹1,172,555.80 ₹35,176.67 ₹17,588.34 ₹1,190,144.14
322 ₹1,190,144.14 ₹35,704.32 ₹17,852.16 ₹1,207,996.30
323 ₹1,207,996.30 ₹36,239.89 ₹18,119.94 ₹1,226,116.24
324 ₹1,226,116.24 ₹36,783.49 ₹18,391.74 ₹1,244,507.99
325 ₹1,244,507.99 ₹37,335.24 ₹18,667.62 ₹1,263,175.61
326 ₹1,263,175.61 ₹37,895.27 ₹18,947.63 ₹1,282,123.24
327 ₹1,282,123.24 ₹38,463.70 ₹19,231.85 ₹1,301,355.09
328 ₹1,301,355.09 ₹39,040.65 ₹19,520.33 ₹1,320,875.42
329 ₹1,320,875.42 ₹39,626.26 ₹19,813.13 ₹1,340,688.55
330 ₹1,340,688.55 ₹40,220.66 ₹20,110.33 ₹1,360,798.88
331 ₹1,360,798.88 ₹40,823.97 ₹20,411.98 ₹1,381,210.86
332 ₹1,381,210.86 ₹41,436.33 ₹20,718.16 ₹1,401,929.02
333 ₹1,401,929.02 ₹42,057.87 ₹21,028.94 ₹1,422,957.96
334 ₹1,422,957.96 ₹42,688.74 ₹21,344.37 ₹1,444,302.33
335 ₹1,444,302.33 ₹43,329.07 ₹21,664.53 ₹1,465,966.86
336 ₹1,465,966.86 ₹43,979.01 ₹21,989.50 ₹1,487,956.37
337 ₹1,487,956.37 ₹44,638.69 ₹22,319.35 ₹1,510,275.71
338 ₹1,510,275.71 ₹45,308.27 ₹22,654.14 ₹1,532,929.85
339 ₹1,532,929.85 ₹45,987.90 ₹22,993.95 ₹1,555,923.79
340 ₹1,555,923.79 ₹46,677.71 ₹23,338.86 ₹1,579,262.65
341 ₹1,579,262.65 ₹47,377.88 ₹23,688.94 ₹1,602,951.59
342 ₹1,602,951.59 ₹48,088.55 ₹24,044.27 ₹1,626,995.87
343 ₹1,626,995.87 ₹48,809.88 ₹24,404.94 ₹1,651,400.80
344 ₹1,651,400.80 ₹49,542.02 ₹24,771.01 ₹1,676,171.82
345 ₹1,676,171.82 ₹50,285.15 ₹25,142.58 ₹1,701,314.39
346 ₹1,701,314.39 ₹51,039.43 ₹25,519.72 ₹1,726,834.11
347 ₹1,726,834.11 ₹51,805.02 ₹25,902.51 ₹1,752,736.62
348 ₹1,752,736.62 ₹52,582.10 ₹26,291.05 ₹1,779,027.67
349 ₹1,779,027.67 ₹53,370.83 ₹26,685.42 ₹1,805,713.08
350 ₹1,805,713.08 ₹54,171.39 ₹27,085.70 ₹1,832,798.78
351 ₹1,832,798.78 ₹54,983.96 ₹27,491.98 ₹1,860,290.76
352 ₹1,860,290.76 ₹55,808.72 ₹27,904.36 ₹1,888,195.12
353 ₹1,888,195.12 ₹56,645.85 ₹28,322.93 ₹1,916,518.05
354 ₹1,916,518.05 ₹57,495.54 ₹28,747.77 ₹1,945,265.82
355 ₹1,945,265.82 ₹58,357.97 ₹29,178.99 ₹1,974,444.81
356 ₹1,974,444.81 ₹59,233.34 ₹29,616.67 ₹2,004,061.48
357 ₹2,004,061.48 ₹60,121.84 ₹30,060.92 ₹2,034,122.40
358 ₹2,034,122.40 ₹61,023.67 ₹30,511.84 ₹2,064,634.24
359 ₹2,064,634.24 ₹61,939.03 ₹30,969.51 ₹2,095,603.75
360 ₹2,095,603.75 ₹62,868.11 ₹31,434.06 ₹2,127,037.81
361 ₹2,127,037.81 ₹63,811.13 ₹31,905.57 ₹2,158,943.38
362 ₹2,158,943.38 ₹64,768.30 ₹32,384.15 ₹2,191,327.53
363 ₹2,191,327.53 ₹65,739.83 ₹32,869.91 ₹2,224,197.44
364 ₹2,224,197.44 ₹66,725.92 ₹33,362.96 ₹2,257,560.40
365 ₹2,257,560.40 ₹67,726.81 ₹33,863.41 ₹2,291,423.81
366 ₹2,291,423.81 ₹68,742.71 ₹34,371.36 ₹2,325,795.16
367 ₹2,325,795.16 ₹69,773.85 ₹34,886.93 ₹2,360,682.09
368 ₹2,360,682.09 ₹70,820.46 ₹35,410.23 ₹2,396,092.32

Page 7
 Compounding_Power
369 ₹2,396,092.32 ₹71,882.77 ₹35,941.38 ₹2,432,033.71
370 ₹2,432,033.71 ₹72,961.01 ₹36,480.51 ₹2,468,514.21
371 ₹2,468,514.21 ₹74,055.43 ₹37,027.71 ₹2,505,541.93
372 ₹2,505,541.93 ₹75,166.26 ₹37,583.13 ₹2,543,125.06
373 ₹2,543,125.06 ₹76,293.75 ₹38,146.88 ₹2,581,271.93
374 ₹2,581,271.93 ₹77,438.16 ₹38,719.08 ₹2,619,991.01
375 ₹2,619,991.01 ₹78,599.73 ₹39,299.87 ₹2,659,290.88
376 ₹2,659,290.88 ₹79,778.73 ₹39,889.36 ₹2,699,180.24
377 ₹2,699,180.24 ₹80,975.41 ₹40,487.70 ₹2,739,667.94
378 ₹2,739,667.94 ₹82,190.04 ₹41,095.02 ₹2,780,762.96
379 ₹2,780,762.96 ₹83,422.89 ₹41,711.44 ₹2,822,474.41
380 ₹2,822,474.41 ₹84,674.23 ₹42,337.12 ₹2,864,811.52
381 ₹2,864,811.52 ₹85,944.35 ₹42,972.17 ₹2,907,783.69
382 ₹2,907,783.69 ₹87,233.51 ₹43,616.76 ₹2,951,400.45
383 ₹2,951,400.45 ₹88,542.01 ₹44,271.01 ₹2,995,671.46
384 ₹2,995,671.46 ₹89,870.14 ₹44,935.07 ₹3,040,606.53
385 ₹3,040,606.53 ₹91,218.20 ₹45,609.10 ₹3,086,215.63
386 ₹3,086,215.63 ₹92,586.47 ₹46,293.23 ₹3,132,508.86
387 ₹3,132,508.86 ₹93,975.27 ₹46,987.63 ₹3,179,496.49
388 ₹3,179,496.49 ₹95,384.89 ₹47,692.45 ₹3,227,188.94
389 ₹3,227,188.94 ₹96,815.67 ₹48,407.83 ₹3,275,596.78
390 ₹3,275,596.78 ₹98,267.90 ₹49,133.95 ₹3,324,730.73
391 ₹3,324,730.73 ₹99,741.92 ₹49,870.96 ₹3,374,601.69
392 ₹3,374,601.69 ₹101,238.05 ₹50,619.03 ₹3,425,220.71
393 ₹3,425,220.71 ₹102,756.62 ₹51,378.31 ₹3,476,599.02
394 ₹3,476,599.02 ₹104,297.97 ₹52,148.99 ₹3,528,748.01
395 ₹3,528,748.01 ₹105,862.44 ₹52,931.22 ₹3,581,679.23
396 ₹3,581,679.23 ₹107,450.38 ₹53,725.19 ₹3,635,404.42
397 ₹3,635,404.42 ₹109,062.13 ₹54,531.07 ₹3,689,935.48
398 ₹3,689,935.48 ₹110,698.06 ₹55,349.03 ₹3,745,284.52
399 ₹3,745,284.52 ₹112,358.54 ₹56,179.27 ₹3,801,463.78
400 ₹3,801,463.78 ₹114,043.91 ₹57,021.96 ₹3,858,485.74
401 ₹3,858,485.74 ₹115,754.57 ₹57,877.29 ₹3,916,363.03
402 ₹3,916,363.03 ₹117,490.89 ₹58,745.45 ₹3,975,108.47
403 ₹3,975,108.47 ₹119,253.25 ₹59,626.63 ₹4,034,735.10
404 ₹4,034,735.10 ₹121,042.05 ₹60,521.03 ₹4,095,256.13
405 ₹4,095,256.13 ₹122,857.68 ₹61,428.84 ₹4,156,684.97
406 ₹4,156,684.97 ₹124,700.55 ₹62,350.27 ₹4,219,035.24
407 ₹4,219,035.24 ₹126,571.06 ₹63,285.53 ₹4,282,320.77
408 ₹4,282,320.77 ₹128,469.62 ₹64,234.81 ₹4,346,555.58
409 ₹4,346,555.58 ₹130,396.67 ₹65,198.33 ₹4,411,753.92
410 ₹4,411,753.92 ₹132,352.62 ₹66,176.31 ₹4,477,930.23
411 ₹4,477,930.23 ₹134,337.91 ₹67,168.95 ₹4,545,099.18
412 ₹4,545,099.18 ₹136,352.98 ₹68,176.49 ₹4,613,275.67
413 ₹4,613,275.67 ₹138,398.27 ₹69,199.13 ₹4,682,474.80
414 ₹4,682,474.80 ₹140,474.24 ₹70,237.12 ₹4,752,711.92
415 ₹4,752,711.92 ₹142,581.36 ₹71,290.68 ₹4,824,002.60
416 ₹4,824,002.60 ₹144,720.08 ₹72,360.04 ₹4,896,362.64
417 ₹4,896,362.64 ₹146,890.88 ₹73,445.44 ₹4,969,808.08
418 ₹4,969,808.08 ₹149,094.24 ₹74,547.12 ₹5,044,355.20
419 ₹5,044,355.20 ₹151,330.66 ₹75,665.33 ₹5,120,020.53
420 ₹5,120,020.53 ₹153,600.62 ₹76,800.31 ₹5,196,820.84
421 ₹5,196,820.84 ₹155,904.63 ₹77,952.31 ₹5,274,773.15

Page 8
 Compounding_Power
422 ₹5,274,773.15 ₹158,243.19 ₹79,121.60 ₹5,353,894.75
423 ₹5,353,894.75 ₹160,616.84 ₹80,308.42 ₹5,434,203.17
424 ₹5,434,203.17 ₹163,026.10 ₹81,513.05 ₹5,515,716.22
425 ₹5,515,716.22 ₹165,471.49 ₹82,735.74 ₹5,598,451.96
426 ₹5,598,451.96 ₹167,953.56 ₹83,976.78 ₹5,682,428.74
427 ₹5,682,428.74 ₹170,472.86 ₹85,236.43 ₹5,767,665.17
428 ₹5,767,665.17 ₹173,029.96 ₹86,514.98 ₹5,854,180.15
429 ₹5,854,180.15 ₹175,625.40 ₹87,812.70 ₹5,941,992.85
430 ₹5,941,992.85 ₹178,259.79 ₹89,129.89 ₹6,031,122.74
431 ₹6,031,122.74 ₹180,933.68 ₹90,466.84 ₹6,121,589.58
432 ₹6,121,589.58 ₹183,647.69 ₹91,823.84 ₹6,213,413.43
433 ₹6,213,413.43 ₹186,402.40 ₹93,201.20 ₹6,306,614.63
434 ₹6,306,614.63 ₹189,198.44 ₹94,599.22 ₹6,401,213.85
435 ₹6,401,213.85 ₹192,036.42 ₹96,018.21 ₹6,497,232.06
436 ₹6,497,232.06 ₹194,916.96 ₹97,458.48 ₹6,594,690.54
437 ₹6,594,690.54 ₹197,840.72 ₹98,920.36 ₹6,693,610.90
438 ₹6,693,610.90 ₹200,808.33 ₹100,404.16 ₹6,794,015.06
439 ₹6,794,015.06 ₹203,820.45 ₹101,910.23 ₹6,895,925.29
440 ₹6,895,925.29 ₹206,877.76 ₹103,438.88 ₹6,999,364.16
441 ₹6,999,364.16 ₹209,980.92 ₹104,990.46 ₹7,104,354.63
442 ₹7,104,354.63 ₹213,130.64 ₹106,565.32 ₹7,210,919.95
443 ₹7,210,919.95 ₹216,327.60 ₹108,163.80 ₹7,319,083.75
444 ₹7,319,083.75 ₹219,572.51 ₹109,786.26 ₹7,428,870.00
445 ₹7,428,870.00 ₹222,866.10 ₹111,433.05 ₹7,540,303.05
446 ₹7,540,303.05 ₹226,209.09 ₹113,104.55 ₹7,653,407.60
447 ₹7,653,407.60 ₹229,602.23 ₹114,801.11 ₹7,768,208.71
448 ₹7,768,208.71 ₹233,046.26 ₹116,523.13 ₹7,884,731.84
449 ₹7,884,731.84 ₹236,541.96 ₹118,270.98 ₹8,003,002.82
450 ₹8,003,002.82 ₹240,090.08 ₹120,045.04 ₹8,123,047.86
451 ₹8,123,047.86 ₹243,691.44 ₹121,845.72 ₹8,244,893.58
452 ₹8,244,893.58 ₹247,346.81 ₹123,673.40 ₹8,368,566.98
453 ₹8,368,566.98 ₹251,057.01 ₹125,528.50 ₹8,494,095.49
454 ₹8,494,095.49 ₹254,822.86 ₹127,411.43 ₹8,621,506.92
455 ₹8,621,506.92 ₹258,645.21 ₹129,322.60 ₹8,750,829.52
456 ₹8,750,829.52 ₹262,524.89 ₹131,262.44 ₹8,882,091.97
457 ₹8,882,091.97 ₹266,462.76 ₹133,231.38 ₹9,015,323.35
458 ₹9,015,323.35 ₹270,459.70 ₹135,229.85 ₹9,150,553.20
459 ₹9,150,553.20 ₹274,516.60 ₹137,258.30 ₹9,287,811.49
460 ₹9,287,811.49 ₹278,634.34 ₹139,317.17 ₹9,427,128.67
461 ₹9,427,128.67 ₹282,813.86 ₹141,406.93 ₹9,568,535.60
462 ₹9,568,535.60 ₹287,056.07 ₹143,528.03 ₹9,712,063.63
463 ₹9,712,063.63 ₹291,361.91 ₹145,680.95 ₹9,857,744.59
464 ₹9,857,744.59 ₹295,732.34 ₹147,866.17 ₹10,005,610.75

Page 9
 Compounding_Power
Tax Rate 50.00%

# Step Net Profit Return

464 ₹10,005,610.75 100056.11%

Page 10
 Tracker_Sheet
# SYMBOL START_DATE END_DATE BUY_PRICE
1 2024-01-01 2024-05-01 100
2

Page 11
 Tracker_Sheet
EXIT_PRICE INVESTMENT QUANTITY CMP MARKET_AT_RISK
105 10000 100 102 200

Page 12
 Tracker_Sheet
PROFIT TAKE_HOME AVERAGE_DAYS
500 250 88

Page 13