TO DOWNLOAD THE WORKSHEET -- GO TO FILE MENU & CLICK "DOWNLOAD".

ALTERNATELY IN THE FILE MENU,

CLICK ON "MAKE A COPY"

Nifty 50 Index
Month Cashflow Units received
Value
Jan-09 2,875 10,000 3.48
Feb-09 2,764 10,000 3.62
Mar-09 3,021 10,000 3.31
Apr-09 3,474 10,000 2.88
May-09 4,449 10,000 2.25
Jun-09 4,291 10,000 2.33
Jul-09 4,636 10,000 2.16
Aug-09 4,662 10,000 2.14
Sep-09 5,084 10,000 1.97
Oct-09 4,712 10,000 2.12
Nov-09 5,033 10,000 1.99
Dec-09 5,201 10,000 1.92
Jan-10 4,882 10,000 2.05
Feb-10 4,922 10,000 2.03
Mar-10 5,249 10,000 1.91
Apr-10 5,278 10,000 1.89
May-10 5,086 10,000 1.97
Jun-10 5,313 10,000 1.88
Jul-10 5,368 10,000 1.86
Aug-10 5,402 10,000 1.85
Sep-10 6,030 10,000 1.66
Oct-10 6,018 10,000 1.66
Nov-10 5,863 10,000 1.71
Dec-10 6,135 10,000 1.63
Jan-11 5,506 10,000 1.82
Feb-11 5,333 10,000 1.88
Mar-11 5,834 10,000 1.71
Apr-11 5,750 10,000 1.74
May-11 5,560 10,000 1.80
Jun-11 5,647 10,000 1.77
Jul-11 5,482 10,000 1.82
Aug-11 5,001 10,000 2.00
Sep-11 4,943 10,000 2.02
Oct-11 5,327 10,000 1.88
Nov-11 4,832 10,000 2.07
Dec-11 4,624 10,000 2.16
Jan-12 5,199 10,000 1.92
Feb-12 5,385 10,000 1.86
Mar-12 5,296 10,000 1.89
Apr-12 5,248 10,000 1.91
May-12 4,924 10,000 2.03
Jun-12 5,279 10,000 1.89
Jul-12 5,229 10,000 1.91
Aug-12 5,259 10,000 1.90
Sep-12 5,703 10,000 1.75
Oct-12 5,620 10,000 1.78
Nov-12 5,880 10,000 1.70
Dec-12 5,905 10,000 1.69
Jan-13 6,035 10,000 1.66
Feb-13 5,693 10,000 1.76
Mar-13 5,683 10,000 1.76
Apr-13 5,930 10,000 1.69
May-13 5,986 10,000 1.67
Jun-13 5,842 10,000 1.71
Jul-13 5,742 10,000 1.74
Aug-13 5,472 10,000 1.83
Sep-13 5,735 10,000 1.74
Oct-13 6,299 10,000 1.59
Nov-13 6,176 10,000 1.62
Dec-13 6,304 10,000 1.59
Jan-14 6,090 10,000 1.64
Feb-14 6,277 10,000 1.59
Mar-14 6,704 10,000 1.49
Apr-14 6,696 10,000 1.49
May-14 7,230 10,000 1.38
Jun-14 7,611 10,000 1.31
Jul-14 7,721 10,000 1.30
Aug-14 7,954 10,000 1.26
Sep-14 7,965 10,000 1.26
Oct-14 8,322 10,000 1.20
Nov-14 8,588 10,000 1.16
Dec-14 8,283 10,000 1.21
Jan-15 8,809 10,000 1.14
Feb-15 8,902 10,000 1.12
Mar-15 8,491 10,000 1.18
Apr-15 8,182 10,000 1.22
May-15 8,434 10,000 1.19
Jun-15 8,369 10,000 1.19
Jul-15 8,533 10,000 1.17
Aug-15 7,971 10,000 1.25
Sep-15 7,949 10,000 1.26
Oct-15 8,066 10,000 1.24
Nov-15 7,935 10,000 1.26
Dec-15 7,946 10,000 1.26
Jan-16 7,564 10,000 1.32
Feb-16 6,987 10,000 1.43
Mar-16 7,738 10,000 1.29
Apr-16 7,850 10,000 1.27
May-16 8,160 10,000 1.23
Jun-16 8,288 10,000 1.21
Jul-16 8,639 10,000 1.16
Aug-16 8,786 10,000 1.14
Sep-16 8,611 10,000 1.16
Oct-16 8,626 10,000 1.16
Nov-16 8,225 10,000 1.22
Dec-16 8,186 10,000 1.22
Jan-17 8,561 10,000 1.17
Feb-17 8,880 10,000 1.13
Mar-17 9,174 10,000 1.09
Apr-17 9,304 10,000 1.07
May-17 9,621 10,000 1.04
Jun-17 9,521 10,000 1.05
Jul-17 10,077 10,000 0.99
Aug-17 9,918 10,000 1.01
Sep-17 9,789 10,000 1.02
Oct-17 10,335 10,000 0.97
Nov-17 10,227 10,000 0.98
Dec-17 10,531 10,000 0.95
Jan-18 11,028 10,000 0.91
Feb-18 10,493 10,000 0.95
Mar-18 10,114 10,000 0.99
Apr-18 10,739 10,000 0.93
May-18 10,736 10,000 0.93
Jun-18 10,714 10,000 0.93
Jul-18 11,357 10,000 0.88
Aug-18 11,681 10,000 0.86
Sep-18 10,930 10,000 0.91
Oct-18 10,387 10,000 0.96
Nov-18 10,877 10,000 0.92
Dec-18 10,863 10,000 0.92
Jan-19 10,831 10,000 0.92
Feb-19 10,793 10,000 0.93
Mar-19 11,624 10,000 0.86
Apr-19 11,748 10,000 0.85
May-19 11,923 10,000 0.84
Jun-19 11,789 10,000 0.85
Jul-19 11,118 10,000 0.90
Aug-19 11,023 10,000 0.91
Sep-19 11,474 10,000 0.87
Oct-19 11,877 10,000 0.84
Nov-19 12,056 10,000 0.83
Dec-19 12,168 10,000 0.82
Jan-20 11,962 10,000 0.84
Feb-20 11,202 10,000 0.89
Mar-20 8,598 10,000 1.16
Apr-20 9,860 10,000 1.01
May-20 9,580 10,000 1.04
Jun-20 10,302 10,000 0.97
Jul-20 11,073 10,000 0.90
Aug-20 11,388 10,000 0.88
Sep-20 11,248 10,000 0.89
Oct-20 11,642 10,000 0.86
Nov-20 12,969 10,000 0.77
Dec-20 13,982 10,000 0.72
Jan-21 13,635 10,000 0.73
Feb-21 14,529 10,000 0.69
Mar-21 14,691 10,000 0.68
Apr-21 14,631 10,000 0.68
May-21 15,583 10,000 0.64
Jun-21 15,722 10,000 0.64
Jul-21 15,763 10,000 0.63
Aug-21 17,132 10,000 0.58
Sep-21 17,618 10,000 0.57
Oct-21 17,672 10,000 0.57
Nov-21 16,983 10,000 0.59
Dec-21 17,354 10,000 0.58
Jan-22 17,340 10,000 0.58
Feb-22 16,794 10,000 0.60
Mar-22 17,465 10,000 0.57
Apr-22 17,103 10,000 0.58
May-22 16,585 10,000 0.60
Jun-22 15,780 10,000 0.63
Jul-22 17,158 10,000 0.58
Aug-22 17,759 10,000 0.56
Sep-22 17,094 10,000 0.58
Oct-22 18,012 10,000 0.56
Nov-22 18,758 10,000 0.53
Dec-22 18,105 10,000 0.55
Jan-23 17,662 10,000 0.57
Feb-23 17,304 10,000 0.58
Mar-23 17,360 10,000 0.58
Apr-23 18,065 10,000 0.55
May-23 18,534 10,000 0.54
Jun-23 19,189 10,000 0.52
Jul-23 19,754 10,000 0.51
Aug-23 19,254 10,000 0.52
Sep-23 19,638 10,000 0.51
Oct-23 19,080 10,000 0.52
Nov-23 20,133 10,000 0.50
Dec-23 21,731 10,000 0.46
Jan-24 21,517 -4,925,217

XIRR 12.39%
TO DOWNLOAD THE WORKSHEET -- GO TO FILE MENU & CLICK "DOWNLOAD". ALTERNATELY IN THE FILE MENU,
CLICK ON "MAKE A COPY"

Nifty 50 Index Nifty 50 Units

Month Cashflow Units received Month Cashflow
Value Index Value received
Jan-09 2,875 120,000 41.74 Jan-09 2,875 -
Feb-09 2,764 - Feb-09 2,764 120,000 43.42
Mar-09 3,021 - Mar-09 3,021 -
Apr-09 3,474 - Apr-09 3,474 -
May-09 4,449 - May-09 4,449 -
Jun-09 4,291 - Jun-09 4,291 -
Jul-09 4,636 - Jul-09 4,636 -
Aug-09 4,662 - Aug-09 4,662 -
Sep-09 5,084 - Sep-09 5,084 -
Oct-09 4,712 - Oct-09 4,712 -
Nov-09 5,033 - Nov-09 5,033 -
Dec-09 5,201 - Dec-09 5,201 -
Jan-10 4,882 120,000 24.58 Jan-10 4,882 -
Feb-10 4,922 - Feb-10 4,922 120,000 24.38
Mar-10 5,249 - Mar-10 5,249 -
Apr-10 5,278 - Apr-10 5,278 -
May-10 5,086 - May-10 5,086 -
Jun-10 5,313 - Jun-10 5,313 -
Jul-10 5,368 - Jul-10 5,368 -
Aug-10 5,402 - Aug-10 5,402 -
Sep-10 6,030 - Sep-10 6,030 -
Oct-10 6,018 - Oct-10 6,018 -
Nov-10 5,863 - Nov-10 5,863 -
Dec-10 6,135 - Dec-10 6,135 -
Jan-11 5,506 120,000 21.79 Jan-11 5,506 -
Feb-11 5,333 - Feb-11 5,333 120,000 22.50
Mar-11 5,834 - Mar-11 5,834 -
Apr-11 5,750 - Apr-11 5,750 -
May-11 5,560 - May-11 5,560 -
Jun-11 5,647 - Jun-11 5,647 -
Jul-11 5,482 - Jul-11 5,482 -
Aug-11 5,001 - Aug-11 5,001 -
Sep-11 4,943 - Sep-11 4,943 -
Oct-11 5,327 - Oct-11 5,327 -
Nov-11 4,832 - Nov-11 4,832 -
Dec-11 4,624 - Dec-11 4,624 -
Jan-12 5,199 120,000 23.08 Jan-12 5,199 -
Feb-12 5,385 - Feb-12 5,385 120,000 22.28
Mar-12 5,296 - Mar-12 5,296 -
Apr-12 5,248 - Apr-12 5,248 -
May-12 4,924 - May-12 4,924 -
Jun-12 5,279 - Jun-12 5,279 -
Jul-12 5,229 - Jul-12 5,229 -
Aug-12 5,259 - Aug-12 5,259 -
Sep-12 5,703 - Sep-12 5,703 -
Oct-12 5,620 - Oct-12 5,620 -
Nov-12 5,880 - Nov-12 5,880 -
Dec-12 5,905 - Dec-12 5,905 -
Jan-13 6,035 120,000 19.88 Jan-13 6,035 -
Feb-13 5,693 - Feb-13 5,693 120,000 21.08
Mar-13 5,683 - Mar-13 5,683 -
Apr-13 5,930 - Apr-13 5,930 -
May-13 5,986 - May-13 5,986 -
Jun-13 5,842 - Jun-13 5,842 -
Jul-13 5,742 - Jul-13 5,742 -
Aug-13 5,472 - Aug-13 5,472 -
Sep-13 5,735 - Sep-13 5,735 -
Oct-13 6,299 - Oct-13 6,299 -
Nov-13 6,176 - Nov-13 6,176 -
Dec-13 6,304 - Dec-13 6,304 -
Jan-14 6,090 120,000 19.71 Jan-14 6,090 -
Feb-14 6,277 - Feb-14 6,277 120,000 19.12
Mar-14 6,704 - Mar-14 6,704 -
Apr-14 6,696 - Apr-14 6,696 -
May-14 7,230 - May-14 7,230 -
Jun-14 7,611 - Jun-14 7,611 -
Jul-14 7,721 - Jul-14 7,721 -
Aug-14 7,954 - Aug-14 7,954 -
Sep-14 7,965 - Sep-14 7,965 -
Oct-14 8,322 - Oct-14 8,322 -
Nov-14 8,588 - Nov-14 8,588 -
Dec-14 8,283 - Dec-14 8,283 -
Jan-15 8,809 120,000 13.62 Jan-15 8,809 -
Feb-15 8,902 - Feb-15 8,902 120,000 13.48
Mar-15 8,491 - Mar-15 8,491 -
Apr-15 8,182 - Apr-15 8,182 -
May-15 8,434 - May-15 8,434 -
Jun-15 8,369 - Jun-15 8,369 -
Jul-15 8,533 - Jul-15 8,533 -
Aug-15 7,971 - Aug-15 7,971 -
Sep-15 7,949 - Sep-15 7,949 -
Oct-15 8,066 - Oct-15 8,066 -
Nov-15 7,935 - Nov-15 7,935 -
Dec-15 7,946 - Dec-15 7,946 -
Jan-16 7,564 120,000 15.87 Jan-16 7,564 -
Feb-16 6,987 - Feb-16 6,987 120,000 17.17
Mar-16 7,738 - Mar-16 7,738 -
Apr-16 7,850 - Apr-16 7,850 -
May-16 8,160 - May-16 8,160 -
Jun-16 8,288 - Jun-16 8,288 -
Jul-16 8,639 - Jul-16 8,639 -
Aug-16 8,786 - Aug-16 8,786 -
Sep-16 8,611 - Sep-16 8,611 -
Oct-16 8,626 - Oct-16 8,626 -
Nov-16 8,225 - Nov-16 8,225 -
Dec-16 8,186 - Dec-16 8,186 -
Jan-17 8,561 120,000 14.02 Jan-17 8,561 -
Feb-17 8,880 - Feb-17 8,880 120,000 13.51
Mar-17 9,174 - Mar-17 9,174 -
Apr-17 9,304 - Apr-17 9,304 -
May-17 9,621 - May-17 9,621 -
Jun-17 9,521 - Jun-17 9,521 -
Jul-17 10,077 - Jul-17 10,077 -
Aug-17 9,918 - Aug-17 9,918 -
Sep-17 9,789 - Sep-17 9,789 -
Oct-17 10,335 - Oct-17 10,335 -
Nov-17 10,227 - Nov-17 10,227 -
Dec-17 10,531 - Dec-17 10,531 -
Jan-18 11,028 120,000 10.88 Jan-18 11,028 -
Feb-18 10,493 - Feb-18 10,493 120,000 11.44
Mar-18 10,114 - Mar-18 10,114 -
Apr-18 10,739 - Apr-18 10,739 -
May-18 10,736 - May-18 10,736 -
Jun-18 10,714 - Jun-18 10,714 -
Jul-18 11,357 - Jul-18 11,357 -
Aug-18 11,681 - Aug-18 11,681 -
Sep-18 10,930 - Sep-18 10,930 -
Oct-18 10,387 - Oct-18 10,387 -
Nov-18 10,877 - Nov-18 10,877 -
Dec-18 10,863 - Dec-18 10,863 -
Jan-19 10,831 120,000 11.08 Jan-19 10,831 -
Feb-19 10,793 - Feb-19 10,793 120,000 11.12
Mar-19 11,624 - Mar-19 11,624 -
Apr-19 11,748 - Apr-19 11,748 -
May-19 11,923 - May-19 11,923 -
Jun-19 11,789 - Jun-19 11,789 -
Jul-19 11,118 - Jul-19 11,118 -
Aug-19 11,023 - Aug-19 11,023 -
Sep-19 11,474 - Sep-19 11,474 -
Oct-19 11,877 - Oct-19 11,877 -
Nov-19 12,056 - Nov-19 12,056 -
Dec-19 12,168 - Dec-19 12,168 -
Jan-20 11,962 120,000 10.03 Jan-20 11,962 -
Feb-20 11,202 - Feb-20 11,202 120,000 10.71
Mar-20 8,598 - Mar-20 8,598 -
Apr-20 9,860 - Apr-20 9,860 -
May-20 9,580 - May-20 9,580 -
Jun-20 10,302 - Jun-20 10,302 -
Jul-20 11,073 - Jul-20 11,073 -
Aug-20 11,388 - Aug-20 11,388 -
Sep-20 11,248 - Sep-20 11,248 -
Oct-20 11,642 - Oct-20 11,642 -
Nov-20 12,969 - Nov-20 12,969 -
Dec-20 13,982 - Dec-20 13,982 -
Jan-21 13,635 120,000 8.80 Jan-21 13,635 -
Feb-21 14,529 - Feb-21 14,529 120,000 8.26
Mar-21 14,691 - Mar-21 14,691 -
Apr-21 14,631 - Apr-21 14,631 -
May-21 15,583 - May-21 15,583 -
Jun-21 15,722 - Jun-21 15,722 -
Jul-21 15,763 - Jul-21 15,763 -
Aug-21 17,132 - Aug-21 17,132 -
Sep-21 17,618 - Sep-21 17,618 -
Oct-21 17,672 - Oct-21 17,672 -
Nov-21 16,983 - Nov-21 16,983 -
Dec-21 17,354 - Dec-21 17,354 -
Jan-22 17,340 120,000 6.92 Jan-22 17,340 -
Feb-22 16,794 - Feb-22 16,794 120,000 7.15
Mar-22 17,465 - Mar-22 17,465 -
Apr-22 17,103 - Apr-22 17,103 -
May-22 16,585 - May-22 16,585 -
Jun-22 15,780 - Jun-22 15,780 -
Jul-22 17,158 - Jul-22 17,158 -
Aug-22 17,759 - Aug-22 17,759 -
Sep-22 17,094 - Sep-22 17,094 -
 Oct-22 18,012 - Oct-22 18,012 -
Nov-22 18,758 - Nov-22 18,758 -
Dec-22 18,105 - Dec-22 18,105 -
Jan-23 17,662 120,000 6.79 Jan-23 17,662 -
Feb-23 17,304 - Feb-23 17,304 120,000 6.93
Mar-23 17,360 - Mar-23 17,360 -
Apr-23 18,065 - Apr-23 18,065 -
May-23 18,534 - May-23 18,534 -
Jun-23 19,189 - Jun-23 19,189 -
Jul-23 19,754 - Jul-23 19,754 -
Aug-23 19,254 - Aug-23 19,254 -
Sep-23 19,638 - Sep-23 19,638 -
Oct-23 19,080 - Oct-23 19,080 -
Nov-23 20,133 - Nov-23 20,133 -
Dec-23 21,731 - Dec-23 21,731 -
Jan-24 21,517 -5,353,540 Jan-24 21,517 -5,434,329

JAN XIRR 12.73% FEB XIRR 13.01%

 Nifty 50 Units Nifty 50 Units
Month Cashflow Month Cashflow
Index Value received Index Value received
Jan-09 2,875 - Jan-09 2,875 -
Feb-09 2,764 - Feb-09 2,764 -
Mar-09 3,021 120,000 39.72 Mar-09 3,021 -
Apr-09 3,474 - Apr-09 3,474 120,000 34.54
May-09 4,449 - May-09 4,449 -
Jun-09 4,291 - Jun-09 4,291 -
Jul-09 4,636 - Jul-09 4,636 -
Aug-09 4,662 - Aug-09 4,662 -
Sep-09 5,084 - Sep-09 5,084 -
Oct-09 4,712 - Oct-09 4,712 -
Nov-09 5,033 - Nov-09 5,033 -
Dec-09 5,201 - Dec-09 5,201 -
Jan-10 4,882 - Jan-10 4,882 -
Feb-10 4,922 - Feb-10 4,922 -
Mar-10 5,249 120,000 22.86 Mar-10 5,249 -
Apr-10 5,278 - Apr-10 5,278 120,000 22.74
May-10 5,086 - May-10 5,086 -
Jun-10 5,313 - Jun-10 5,313 -
Jul-10 5,368 - Jul-10 5,368 -
Aug-10 5,402 - Aug-10 5,402 -
Sep-10 6,030 - Sep-10 6,030 -
Oct-10 6,018 - Oct-10 6,018 -
Nov-10 5,863 - Nov-10 5,863 -
Dec-10 6,135 - Dec-10 6,135 -
Jan-11 5,506 - Jan-11 5,506 -
Feb-11 5,333 - Feb-11 5,333 -
Mar-11 5,834 120,000 20.57 Mar-11 5,834 -
Apr-11 5,750 - Apr-11 5,750 120,000 20.87
May-11 5,560 - May-11 5,560 -
Jun-11 5,647 - Jun-11 5,647 -
Jul-11 5,482 - Jul-11 5,482 -
Aug-11 5,001 - Aug-11 5,001 -
Sep-11 4,943 - Sep-11 4,943 -
Oct-11 5,327 - Oct-11 5,327 -
Nov-11 4,832 - Nov-11 4,832 -
Dec-11 4,624 - Dec-11 4,624 -
Jan-12 5,199 - Jan-12 5,199 -
Feb-12 5,385 - Feb-12 5,385 -
Mar-12 5,296 120,000 22.66 Mar-12 5,296 -
Apr-12 5,248 - Apr-12 5,248 120,000 22.87
May-12 4,924 - May-12 4,924 -
Jun-12 5,279 - Jun-12 5,279 -
Jul-12 5,229 - Jul-12 5,229 -
Aug-12 5,259 - Aug-12 5,259 -
Sep-12 5,703 - Sep-12 5,703 -
Oct-12 5,620 - Oct-12 5,620 -
Nov-12 5,880 - Nov-12 5,880 -
Dec-12 5,905 - Dec-12 5,905 -
Jan-13 6,035 - Jan-13 6,035 -
Feb-13 5,693 - Feb-13 5,693 -
Mar-13 5,683 120,000 21.12 Mar-13 5,683 -
Apr-13 5,930 - Apr-13 5,930 120,000 20.24
May-13 5,986 - May-13 5,986 -
Jun-13 5,842 - Jun-13 5,842 -
Jul-13 5,742 - Jul-13 5,742 -
Aug-13 5,472 - Aug-13 5,472 -
Sep-13 5,735 - Sep-13 5,735 -
Oct-13 6,299 - Oct-13 6,299 -
Nov-13 6,176 - Nov-13 6,176 -
Dec-13 6,304 - Dec-13 6,304 -
Jan-14 6,090 - Jan-14 6,090 -
Feb-14 6,277 - Feb-14 6,277 -
Mar-14 6,704 120,000 17.90 Mar-14 6,704 -
Apr-14 6,696 - Apr-14 6,696 120,000 17.92
May-14 7,230 - May-14 7,230 -
Jun-14 7,611 - Jun-14 7,611 -
Jul-14 7,721 - Jul-14 7,721 -
Aug-14 7,954 - Aug-14 7,954 -
Sep-14 7,965 - Sep-14 7,965 -
Oct-14 8,322 - Oct-14 8,322 -
Nov-14 8,588 - Nov-14 8,588 -
Dec-14 8,283 - Dec-14 8,283 -
Jan-15 8,809 - Jan-15 8,809 -
Feb-15 8,902 - Feb-15 8,902 -
Mar-15 8,491 120,000 14.13 Mar-15 8,491 -
Apr-15 8,182 - Apr-15 8,182 120,000 14.67
May-15 8,434 - May-15 8,434 -
Jun-15 8,369 - Jun-15 8,369 -
Jul-15 8,533 - Jul-15 8,533 -
Aug-15 7,971 - Aug-15 7,971 -
Sep-15 7,949 - Sep-15 7,949 -
Oct-15 8,066 - Oct-15 8,066 -
Nov-15 7,935 - Nov-15 7,935 -
Dec-15 7,946 - Dec-15 7,946 -
Jan-16 7,564 - Jan-16 7,564 -
Feb-16 6,987 - Feb-16 6,987 -
Mar-16 7,738 120,000 15.51 Mar-16 7,738 -
Apr-16 7,850 - Apr-16 7,850 120,000 15.29
May-16 8,160 - May-16 8,160 -
Jun-16 8,288 - Jun-16 8,288 -
Jul-16 8,639 - Jul-16 8,639 -
Aug-16 8,786 - Aug-16 8,786 -
Sep-16 8,611 - Sep-16 8,611 -
Oct-16 8,626 - Oct-16 8,626 -
Nov-16 8,225 - Nov-16 8,225 -
Dec-16 8,186 - Dec-16 8,186 -
Jan-17 8,561 - Jan-17 8,561 -
Feb-17 8,880 - Feb-17 8,880 -
Mar-17 9,174 120,000 13.08 Mar-17 9,174 -
Apr-17 9,304 - Apr-17 9,304 120,000 12.90
May-17 9,621 - May-17 9,621 -
Jun-17 9,521 - Jun-17 9,521 -
Jul-17 10,077 - Jul-17 10,077 -
Aug-17 9,918 - Aug-17 9,918 -
Sep-17 9,789 - Sep-17 9,789 -
Oct-17 10,335 - Oct-17 10,335 -
Nov-17 10,227 - Nov-17 10,227 -
Dec-17 10,531 - Dec-17 10,531 -
Jan-18 11,028 - Jan-18 11,028 -
Feb-18 10,493 - Feb-18 10,493 -
Mar-18 10,114 120,000 11.87 Mar-18 10,114 -
Apr-18 10,739 - Apr-18 10,739 120,000 11.17
May-18 10,736 - May-18 10,736 -
Jun-18 10,714 - Jun-18 10,714 -
Jul-18 11,357 - Jul-18 11,357 -
Aug-18 11,681 - Aug-18 11,681 -
Sep-18 10,930 - Sep-18 10,930 -
Oct-18 10,387 - Oct-18 10,387 -
Nov-18 10,877 - Nov-18 10,877 -
Dec-18 10,863 - Dec-18 10,863 -
Jan-19 10,831 - Jan-19 10,831 -
Feb-19 10,793 - Feb-19 10,793 -
Mar-19 11,624 120,000 10.32 Mar-19 11,624 -
Apr-19 11,748 - Apr-19 11,748 120,000 10.21
May-19 11,923 - May-19 11,923 -
Jun-19 11,789 - Jun-19 11,789 -
Jul-19 11,118 - Jul-19 11,118 -
Aug-19 11,023 - Aug-19 11,023 -
Sep-19 11,474 - Sep-19 11,474 -
Oct-19 11,877 - Oct-19 11,877 -
Nov-19 12,056 - Nov-19 12,056 -
Dec-19 12,168 - Dec-19 12,168 -
Jan-20 11,962 - Jan-20 11,962 -
Feb-20 11,202 - Feb-20 11,202 -
Mar-20 8,598 120,000 13.96 Mar-20 8,598 -
Apr-20 9,860 - Apr-20 9,860 120,000 12.17
May-20 9,580 - May-20 9,580 -
Jun-20 10,302 - Jun-20 10,302 -
Jul-20 11,073 - Jul-20 11,073 -
Aug-20 11,388 - Aug-20 11,388 -
Sep-20 11,248 - Sep-20 11,248 -
Oct-20 11,642 - Oct-20 11,642 -
Nov-20 12,969 - Nov-20 12,969 -
Dec-20 13,982 - Dec-20 13,982 -
Jan-21 13,635 - Jan-21 13,635 -
Feb-21 14,529 - Feb-21 14,529 -
Mar-21 14,691 120,000 8.17 Mar-21 14,691 -
Apr-21 14,631 - Apr-21 14,631 120,000 8.20
May-21 15,583 - May-21 15,583 -
Jun-21 15,722 - Jun-21 15,722 -
Jul-21 15,763 - Jul-21 15,763 -
Aug-21 17,132 - Aug-21 17,132 -
Sep-21 17,618 - Sep-21 17,618 -
Oct-21 17,672 - Oct-21 17,672 -
Nov-21 16,983 - Nov-21 16,983 -
Dec-21 17,354 - Dec-21 17,354 -
Jan-22 17,340 - Jan-22 17,340 -
Feb-22 16,794 - Feb-22 16,794 -
Mar-22 17,465 120,000 6.87 Mar-22 17,465 -
Apr-22 17,103 - Apr-22 17,103 120,000 7.02
May-22 16,585 - May-22 16,585 -
Jun-22 15,780 - Jun-22 15,780 -
Jul-22 17,158 - Jul-22 17,158 -
Aug-22 17,759 - Aug-22 17,759 -
Sep-22 17,094 - Sep-22 17,094 -
 Oct-22 18,012 - Oct-22 18,012 -
Nov-22 18,758 - Nov-22 18,758 -
Dec-22 18,105 - Dec-22 18,105 -
Jan-23 17,662 - Jan-23 17,662 -
Feb-23 17,304 - Feb-23 17,304 -
Mar-23 17,360 120,000 6.91 Mar-23 17,360 -
Apr-23 18,065 - Apr-23 18,065 120,000 6.64
May-23 18,534 - May-23 18,534 -
Jun-23 19,189 - Jun-23 19,189 -
Jul-23 19,754 - Jul-23 19,754 -
Aug-23 19,254 - Aug-23 19,254 -
Sep-23 19,638 - Sep-23 19,638 -
Oct-23 19,080 - Oct-23 19,080 -
Nov-23 20,133 - Nov-23 20,133 -
Dec-23 21,731 - Dec-23 21,731 -
Jan-24 21,517 -5,285,714 Jan-24 21,517 -5,109,128

MAR XIRR 12.81% APR XIRR 12.54%

 Nifty 50 Units Nifty 50 Units
Month Cashflow Month Cashflow
Index Value received Index Value received
Jan-09 2,875 - Jan-09 2,875 -
Feb-09 2,764 - Feb-09 2,764 -
Mar-09 3,021 - Mar-09 3,021 -
Apr-09 3,474 - Apr-09 3,474 -
May-09 4,449 120,000 26.97 May-09 4,449 -
Jun-09 4,291 - Jun-09 4,291 120,000 27.96
Jul-09 4,636 - Jul-09 4,636 -
Aug-09 4,662 - Aug-09 4,662 -
Sep-09 5,084 - Sep-09 5,084 -
Oct-09 4,712 - Oct-09 4,712 -
Nov-09 5,033 - Nov-09 5,033 -
Dec-09 5,201 - Dec-09 5,201 -
Jan-10 4,882 - Jan-10 4,882 -
Feb-10 4,922 - Feb-10 4,922 -
Mar-10 5,249 - Mar-10 5,249 -
Apr-10 5,278 - Apr-10 5,278 -
May-10 5,086 120,000 23.59 May-10 5,086 -
Jun-10 5,313 - Jun-10 5,313 120,000 22.59
Jul-10 5,368 - Jul-10 5,368 -
Aug-10 5,402 - Aug-10 5,402 -
Sep-10 6,030 - Sep-10 6,030 -
Oct-10 6,018 - Oct-10 6,018 -
Nov-10 5,863 - Nov-10 5,863 -
Dec-10 6,135 - Dec-10 6,135 -
Jan-11 5,506 - Jan-11 5,506 -
Feb-11 5,333 - Feb-11 5,333 -
Mar-11 5,834 - Mar-11 5,834 -
Apr-11 5,750 - Apr-11 5,750 -
May-11 5,560 120,000 21.58 May-11 5,560 -
Jun-11 5,647 - Jun-11 5,647 120,000 21.25
Jul-11 5,482 - Jul-11 5,482 -
Aug-11 5,001 - Aug-11 5,001 -
Sep-11 4,943 - Sep-11 4,943 -
Oct-11 5,327 - Oct-11 5,327 -
Nov-11 4,832 - Nov-11 4,832 -
Dec-11 4,624 - Dec-11 4,624 -
Jan-12 5,199 - Jan-12 5,199 -
Feb-12 5,385 - Feb-12 5,385 -
Mar-12 5,296 - Mar-12 5,296 -
Apr-12 5,248 - Apr-12 5,248 -
May-12 4,924 120,000 24.37 May-12 4,924 -
Jun-12 5,279 - Jun-12 5,279 120,000 22.73
Jul-12 5,229 - Jul-12 5,229 -
Aug-12 5,259 - Aug-12 5,259 -
Sep-12 5,703 - Sep-12 5,703 -
Oct-12 5,620 - Oct-12 5,620 -
Nov-12 5,880 - Nov-12 5,880 -
Dec-12 5,905 - Dec-12 5,905 -
Jan-13 6,035 - Jan-13 6,035 -
Feb-13 5,693 - Feb-13 5,693 -
Mar-13 5,683 - Mar-13 5,683 -
Apr-13 5,930 - Apr-13 5,930 -
May-13 5,986 120,000 20.05 May-13 5,986 -
Jun-13 5,842 - Jun-13 5,842 120,000 20.54
Jul-13 5,742 - Jul-13 5,742 -
Aug-13 5,472 - Aug-13 5,472 -
Sep-13 5,735 - Sep-13 5,735 -
Oct-13 6,299 - Oct-13 6,299 -
Nov-13 6,176 - Nov-13 6,176 -
Dec-13 6,304 - Dec-13 6,304 -
Jan-14 6,090 - Jan-14 6,090 -
Feb-14 6,277 - Feb-14 6,277 -
Mar-14 6,704 - Mar-14 6,704 -
Apr-14 6,696 - Apr-14 6,696 -
May-14 7,230 120,000 16.60 May-14 7,230 -
Jun-14 7,611 - Jun-14 7,611 120,000 15.77
Jul-14 7,721 - Jul-14 7,721 -
Aug-14 7,954 - Aug-14 7,954 -
Sep-14 7,965 - Sep-14 7,965 -
Oct-14 8,322 - Oct-14 8,322 -
Nov-14 8,588 - Nov-14 8,588 -
Dec-14 8,283 - Dec-14 8,283 -
Jan-15 8,809 - Jan-15 8,809 -
Feb-15 8,902 - Feb-15 8,902 -
Mar-15 8,491 - Mar-15 8,491 -
Apr-15 8,182 - Apr-15 8,182 -
May-15 8,434 120,000 14.23 May-15 8,434 -
Jun-15 8,369 - Jun-15 8,369 120,000 14.34
Jul-15 8,533 - Jul-15 8,533 -
Aug-15 7,971 - Aug-15 7,971 -
Sep-15 7,949 - Sep-15 7,949 -
Oct-15 8,066 - Oct-15 8,066 -
Nov-15 7,935 - Nov-15 7,935 -
Dec-15 7,946 - Dec-15 7,946 -
Jan-16 7,564 - Jan-16 7,564 -
Feb-16 6,987 - Feb-16 6,987 -
Mar-16 7,738 - Mar-16 7,738 -
Apr-16 7,850 - Apr-16 7,850 -
May-16 8,160 120,000 14.71 May-16 8,160 -
Jun-16 8,288 - Jun-16 8,288 120,000 14.48
Jul-16 8,639 - Jul-16 8,639 -
Aug-16 8,786 - Aug-16 8,786 -
Sep-16 8,611 - Sep-16 8,611 -
Oct-16 8,626 - Oct-16 8,626 -
Nov-16 8,225 - Nov-16 8,225 -
Dec-16 8,186 - Dec-16 8,186 -
Jan-17 8,561 - Jan-17 8,561 -
Feb-17 8,880 - Feb-17 8,880 -
Mar-17 9,174 - Mar-17 9,174 -
Apr-17 9,304 - Apr-17 9,304 -
May-17 9,621 120,000 12.47 May-17 9,621 -
Jun-17 9,521 - Jun-17 9,521 120,000 12.60
Jul-17 10,077 - Jul-17 10,077 -
Aug-17 9,918 - Aug-17 9,918 -
Sep-17 9,789 - Sep-17 9,789 -
Oct-17 10,335 - Oct-17 10,335 -
Nov-17 10,227 - Nov-17 10,227 -
Dec-17 10,531 - Dec-17 10,531 -
Jan-18 11,028 - Jan-18 11,028 -
Feb-18 10,493 - Feb-18 10,493 -
Mar-18 10,114 - Mar-18 10,114 -
Apr-18 10,739 - Apr-18 10,739 -
May-18 10,736 120,000 11.18 May-18 10,736 -
Jun-18 10,714 - Jun-18 10,714 120,000 11.20
Jul-18 11,357 - Jul-18 11,357 -
Aug-18 11,681 - Aug-18 11,681 -
Sep-18 10,930 - Sep-18 10,930 -
Oct-18 10,387 - Oct-18 10,387 -
Nov-18 10,877 - Nov-18 10,877 -
Dec-18 10,863 - Dec-18 10,863 -
Jan-19 10,831 - Jan-19 10,831 -
Feb-19 10,793 - Feb-19 10,793 -
Mar-19 11,624 - Mar-19 11,624 -
Apr-19 11,748 - Apr-19 11,748 -
May-19 11,923 120,000 10.06 May-19 11,923 -
Jun-19 11,789 - Jun-19 11,789 120,000 10.18
Jul-19 11,118 - Jul-19 11,118 -
Aug-19 11,023 - Aug-19 11,023 -
Sep-19 11,474 - Sep-19 11,474 -
Oct-19 11,877 - Oct-19 11,877 -
Nov-19 12,056 - Nov-19 12,056 -
Dec-19 12,168 - Dec-19 12,168 -
Jan-20 11,962 - Jan-20 11,962 -
Feb-20 11,202 - Feb-20 11,202 -
Mar-20 8,598 - Mar-20 8,598 -
Apr-20 9,860 - Apr-20 9,860 -
May-20 9,580 120,000 12.53 May-20 9,580 -
Jun-20 10,302 - Jun-20 10,302 120,000 11.65
Jul-20 11,073 - Jul-20 11,073 -
Aug-20 11,388 - Aug-20 11,388 -
Sep-20 11,248 - Sep-20 11,248 -
Oct-20 11,642 - Oct-20 11,642 -
Nov-20 12,969 - Nov-20 12,969 -
Dec-20 13,982 - Dec-20 13,982 -
Jan-21 13,635 - Jan-21 13,635 -
Feb-21 14,529 - Feb-21 14,529 -
Mar-21 14,691 - Mar-21 14,691 -
Apr-21 14,631 - Apr-21 14,631 -
May-21 15,583 120,000 7.70 May-21 15,583 -
Jun-21 15,722 - Jun-21 15,722 120,000 7.63
Jul-21 15,763 - Jul-21 15,763 -
Aug-21 17,132 - Aug-21 17,132 -
Sep-21 17,618 - Sep-21 17,618 -
Oct-21 17,672 - Oct-21 17,672 -
Nov-21 16,983 - Nov-21 16,983 -
Dec-21 17,354 - Dec-21 17,354 -
Jan-22 17,340 - Jan-22 17,340 -
Feb-22 16,794 - Feb-22 16,794 -
Mar-22 17,465 - Mar-22 17,465 -
Apr-22 17,103 - Apr-22 17,103 -
May-22 16,585 120,000 7.24 May-22 16,585 -
Jun-22 15,780 - Jun-22 15,780 120,000 7.60
Jul-22 17,158 - Jul-22 17,158 -
Aug-22 17,759 - Aug-22 17,759 -
Sep-22 17,094 - Sep-22 17,094 -
 Oct-22 18,012 - Oct-22 18,012 -
Nov-22 18,758 - Nov-22 18,758 -
Dec-22 18,105 - Dec-22 18,105 -
Jan-23 17,662 - Jan-23 17,662 -
Feb-23 17,304 - Feb-23 17,304 -
Mar-23 17,360 - Mar-23 17,360 -
Apr-23 18,065 - Apr-23 18,065 -
May-23 18,534 120,000 6.47 May-23 18,534 -
Jun-23 19,189 - Jun-23 19,189 120,000 6.25
Jul-23 19,754 - Jul-23 19,754 -
Aug-23 19,254 - Aug-23 19,254 -
Sep-23 19,638 - Sep-23 19,638 -
Oct-23 19,080 - Oct-23 19,080 -
Nov-23 20,133 - Nov-23 20,133 -
Dec-23 21,731 - Dec-23 21,731 -
Jan-24 21,517 -4,943,540 Jan-24 21,517 -4,879,717

MAY XIRR 12.27% June XIRR 12.23%

TO DOWNLOAD THE WORKSHEET -- GO TO FILE MENU & CLICK "DOWNLOAD". ALTERNATELY IN THE FILE MENU,
CLICK ON "MAKE A COPY"

Nifty 50 Index
Month Cashflow Units received
Value
Jan-09 2,875 -
Feb-09 2,764 -
Mar-09 3,021 -
Apr-09 3,474 -
May-09 4,449 -
Jun-09 4,291 -
Jul-09 4,636 -
Aug-09 4,662 -
Sep-09 5,084 -
Oct-09 4,712 -
Nov-09 5,033 -
Dec-09 5,201 -
Jan-10 4,882 1,800,000 368.70
Feb-10 4,922 -
Mar-10 5,249 -
Apr-10 5,278 -
May-10 5,086 -
Jun-10 5,313 -
Jul-10 5,368 -
Aug-10 5,402 -
Sep-10 6,030 -
Oct-10 6,018 -
Nov-10 5,863 -
Dec-10 6,135 -
Jan-11 5,506 -
Feb-11 5,333 -
Mar-11 5,834 -
Apr-11 5,750 -
May-11 5,560 -
Jun-11 5,647 -
Jul-11 5,482 -
Aug-11 5,001 -
Sep-11 4,943 -
Oct-11 5,327 -
Nov-11 4,832 -
Dec-11 4,624 -
Jan-12 5,199 -
Feb-12 5,385 -
Mar-12 5,296 -
Apr-12 5,248 -
May-12 4,924 -
Jun-12 5,279 -
Jul-12 5,229 -
Aug-12 5,259 -
Sep-12 5,703 -
Oct-12 5,620 -
Nov-12 5,880 -
Dec-12 5,905 -
Jan-13 6,035 -
Feb-13 5,693 -
Mar-13 5,683 -
Apr-13 5,930 -
May-13 5,986 -
Jun-13 5,842 -
Jul-13 5,742 -
Aug-13 5,472 -
Sep-13 5,735 -
Oct-13 6,299 -
Nov-13 6,176 -
Dec-13 6,304 -
Jan-14 6,090 -
Feb-14 6,277 -
Mar-14 6,704 -
Apr-14 6,696 -
May-14 7,230 -
Jun-14 7,611 -
Jul-14 7,721 -
Aug-14 7,954 -
Sep-14 7,965 -
Oct-14 8,322 -
Nov-14 8,588 -
Dec-14 8,283 -
Jan-15 8,809 -
Feb-15 8,902 -
Mar-15 8,491 -
Apr-15 8,182 -
May-15 8,434 -
Jun-15 8,369 -
Jul-15 8,533 -
Aug-15 7,971 -
Sep-15 7,949 -
Oct-15 8,066 -
Nov-15 7,935 -
Dec-15 7,946 -
Jan-16 7,564 -
Feb-16 6,987 -
Mar-16 7,738 -
Apr-16 7,850 -
May-16 8,160 -
Jun-16 8,288 -
Jul-16 8,639 -
Aug-16 8,786 -
Sep-16 8,611 -
Oct-16 8,626 -
Nov-16 8,225 -
Dec-16 8,186 -
Jan-17 8,561 -
Feb-17 8,880 -
Mar-17 9,174 -
Apr-17 9,304 -
May-17 9,621 -
Jun-17 9,521 -
Jul-17 10,077 -
Aug-17 9,918 -
Sep-17 9,789 -
Oct-17 10,335 -
Nov-17 10,227 -
Dec-17 10,531 -
Jan-18 11,028 -
Feb-18 10,493 -
Mar-18 10,114 -
Apr-18 10,739 -
May-18 10,736 -
Jun-18 10,714 -
Jul-18 11,357 -
Aug-18 11,681 -
Sep-18 10,930 -
Oct-18 10,387 -
Nov-18 10,877 -
Dec-18 10,863 -
Jan-19 10,831 -
Feb-19 10,793 -
Mar-19 11,624 -
Apr-19 11,748 -
May-19 11,923 -
Jun-19 11,789 -
Jul-19 11,118 -
Aug-19 11,023 -
Sep-19 11,474 -
Oct-19 11,877 -
Nov-19 12,056 -
Dec-19 12,168 -
Jan-20 11,962 -
Feb-20 11,202 -
Mar-20 8,598 -
Apr-20 9,860 -
May-20 9,580 -
Jun-20 10,302 -
Jul-20 11,073 -
Aug-20 11,388 -
Sep-20 11,248 -
Oct-20 11,642 -
Nov-20 12,969 -
Dec-20 13,982 -
Jan-21 13,635 -
Feb-21 14,529 -
Mar-21 14,691 -
Apr-21 14,631 -
May-21 15,583 -
Jun-21 15,722 -
Jul-21 15,763 -
Aug-21 17,132 -
Sep-21 17,618 -
Oct-21 17,672 -
Nov-21 16,983 -
Dec-21 17,354 -
Jan-22 17,340 -
Feb-22 16,794 -
Mar-22 17,465 -
Apr-22 17,103 -
May-22 16,585 -
Jun-22 15,780 -
Jul-22 17,158 -
Aug-22 17,759 -
Sep-22 17,094 -
Oct-22 18,012 -
Nov-22 18,758 -
Dec-22 18,105 -
Jan-23 17,662 -
Feb-23 17,304 -
Mar-23 17,360 -
Apr-23 18,065 -
May-23 18,534 -
Jun-23 19,189 -
Jul-23 19,754 -
Aug-23 19,254 -
Sep-23 19,638 -
Oct-23 19,080 -
Nov-23 20,133 -
Dec-23 21,731 -
Jan-24 21,517 -7,933,395

XIRR 11.18%
"DOWNLOAD". ALTERNATELY IN THE FILE MENU, CLICK ON "MAKE A
COPY"

Nifty 50 Index
Month Cashflow Units received
Value
Jan-07 4,083 120,000 29.39
Feb-07 3,745 -
Mar-07 3,822 -
Apr-07 4,088 -
May-07 4,296 -
Jun-07 4,318 -
Jul-07 4,529 120,000 26.50
Aug-07 4,464 -
Sep-07 5,021 -
Oct-07 5,901 -
Nov-07 5,763 -
Dec-07 6,139 -
Jan-08 5,137 -
Feb-08 5,224 120,000 22.97
Mar-08 4,735 -
Apr-08 5,166 -
May-08 4,870 -
Jun-08 4,041 -
Jul-08 4,333 -
Aug-08 4,360 -
Sep-08 3,921 -
Oct-08 2,886 -
Nov-08 2,755 -
Dec-08 2,959 -
Jan-09 2,875 -
Feb-09 2,764 120,000 43.42
Mar-09 3,021 -
Apr-09 3,474 -
May-09 4,449 -
Jun-09 4,291 -
Jul-09 4,636 -
Aug-09 4,662 -
Sep-09 5,084 -
Oct-09 4,712 -
Nov-09 5,033 -
Dec-09 5,201 120,000 23.07
Jan-10 4,882 -
Feb-10 4,922 -
Mar-10 5,249 -
Apr-10 5,278 -
May-10 5,086 -
Jun-10 5,313 -
Jul-10 5,368 -
Aug-10 5,402 -
Sep-10 6,030 -
Oct-10 6,018 -
Nov-10 5,863 -
Dec-10 6,135 -
Jan-11 5,506 -
Feb-11 5,333 -
Mar-11 5,834 -
Apr-11 5,750 -
May-11 5,560 -
Jun-11 5,647 -
Jul-11 5,482 120,000 21.89
Aug-11 5,001 -
Sep-11 4,943 -
Oct-11 5,327 -
Nov-11 4,832 -
Dec-11 4,624 -
Jan-12 5,199 -
Feb-12 5,385 -
Mar-12 5,296 -
Apr-12 5,248 -
May-12 4,924 -
Jun-12 5,279 -
Jul-12 5,229 -
Aug-12 5,259 -
Sep-12 5,703 -
Oct-12 5,620 -
Nov-12 5,880 -
Dec-12 5,905 -
Jan-13 6,035 120,000 19.88
Feb-13 5,693 -
Mar-13 5,683 -
Apr-13 5,930 -
May-13 5,986 -
Jun-13 5,842 -
Jul-13 5,742 -
Aug-13 5,472 -
Sep-13 5,735 -
Oct-13 6,299 -
Nov-13 6,176 -
Dec-13 6,304 -
Jan-14 6,090 120,000 19.71
Feb-14 6,277 -
Mar-14 6,704 -
Apr-14 6,696 -
May-14 7,230 -
Jun-14 7,611 -
Jul-14 7,721 -
Aug-14 7,954 -
Sep-14 7,965 -
Oct-14 8,322 -
Nov-14 8,588 -
Dec-14 8,283 -
Jan-15 8,809 -
Feb-15 8,902 -
Mar-15 8,491 -
Apr-15 8,182 -
May-15 8,434 120,000 14.23
Jun-15 8,369 -
Jul-15 8,533 -
Aug-15 7,971 -
Sep-15 7,949 -
Oct-15 8,066 -
Nov-15 7,935 -
Dec-15 7,946 -
Jan-16 7,564 -
Feb-16 6,987 -
Mar-16 7,738 -
Apr-16 7,850 -
May-16 8,160 -
Jun-16 8,288 -
Jul-16 8,639 -
Aug-16 8,786 -
Sep-16 8,611 -
Oct-16 8,626 -
Nov-16 8,225 -
Dec-16 8,186 -
Jan-17 8,561 -
Feb-17 8,880 -
Mar-17 9,174 -
Apr-17 9,304 -
May-17 9,621 -
Jun-17 9,521 -
Jul-17 10,077 -
Aug-17 9,918 -
Sep-17 9,789 -
Oct-17 10,335 -
Nov-17 10,227 120,000 11.73
Dec-17 10,531 -
Jan-18 11,028 -
Feb-18 10,493 -
Mar-18 10,114 -
Apr-18 10,739 -
May-18 10,736 -
Jun-18 10,714 -
Jul-18 11,357 -
Aug-18 11,681 -
Sep-18 10,930 -
Oct-18 10,387 -
Nov-18 10,877 -
Dec-18 10,863 -
Jan-19 10,831 -
Feb-19 10,793 -
Mar-19 11,624 -
Apr-19 11,748 -
May-19 11,923 -
Jun-19 11,789 -
Jul-19 11,118 -
Aug-19 11,023 -
Sep-19 11,474 -
Oct-19 11,877 120,000 10.10
Nov-19 12,056 -
Dec-19 12,168 -
Jan-20 11,962 -
Feb-20 11,202 -
Mar-20 8,598 -
Apr-20 9,860 -
May-20 9,580 -
Jun-20 10,302 -
Jul-20 11,073 -
Aug-20 11,388 -
Sep-20 11,248 -
Oct-20 11,642 -
Nov-20 12,969 -
Dec-20 13,982 -
Jan-21 13,635 -
Feb-21 14,529 -
Mar-21 14,691 -
Apr-21 14,631 -
May-21 15,583 -
Jun-21 15,722 -
Jul-21 15,763 -
Aug-21 17,132 -
Sep-21 17,618 -
Oct-21 17,672 120,000 6.79
Nov-21 16,983 -
Dec-21 17,354 -
Jan-22 17,340 -
Feb-22 16,794 -
Mar-22 17,465 -
Apr-22 17,103 -
May-22 16,585 120,000 7.24
Jun-22 15,780 -
Jul-22 17,158 -
Aug-22 17,759 -
Sep-22 17,094 -
Oct-22 18,012 -
Nov-22 18,758 -
Dec-22 18,105 -
Jan-23 17,662 -
Feb-23 17,304 120,000 6.93
Mar-23 17,360 -
Apr-23 18,065 -
May-23 18,534 -
Jun-23 19,189 -
Jul-23 19,754 120,000 6.07
Aug-23 19,254 -
Sep-23 19,638 -
Oct-23 19,080 -
Nov-23 20,133 -
Dec-23 21,731 -
Jan-24 21,517 -5,808,348

XIRR 11.44%
TO DOWNLOAD THE WORKSHEET -- GO TO FILE MENU & CLICK "DOWNLOAD". ALTERNATELY IN THE FILE
MENU, CLICK ON "MAKE A COPY"

Nifty 50 Index Cashflow Cashflow Total Units

Month Correction %
Value (SIP) (Lumpsum) Cashflow Received
Jan-09 2,875 10,000 0 10,000 3.48
Feb-09 2,764 10,000 -3.9% 0 10,000 3.62
Mar-09 3,021 10,000 9.3% 0 10,000 3.31
Apr-09 3,474 10,000 15.0% 0 10,000 2.88
May-09 4,449 10,000 28.1% 0 10,000 2.25
Jun-09 4,291 10,000 -3.5% 0 10,000 2.33
Jul-09 4,636 10,000 8.0% 0 10,000 2.16
Aug-09 4,662 10,000 0.6% 0 10,000 2.14
Sep-09 5,084 10,000 9.0% 0 10,000 1.97
Oct-09 4,712 10,000 -7.3% 50,000 60,000 12.73
Nov-09 5,033 10,000 6.8% 0 10,000 1.99
Dec-09 5,201 10,000 3.3% 0 10,000 1.92
Jan-10 4,882 10,000 -6.1% 50,000 60,000 12.29
Feb-10 4,922 10,000 0.8% 0 10,000 2.03
Mar-10 5,249 10,000 6.6% 0 10,000 1.91
Apr-10 5,278 10,000 0.6% 0 10,000 1.89
May-10 5,086 10,000 -3.6% 0 10,000 1.97
Jun-10 5,313 10,000 4.4% 0 10,000 1.88
Jul-10 5,368 10,000 1.0% 0 10,000 1.86
Aug-10 5,402 10,000 0.6% 0 10,000 1.85
Sep-10 6,030 10,000 11.6% 0 10,000 1.66
Oct-10 6,018 10,000 -0.2% 0 10,000 1.66
Nov-10 5,863 10,000 -2.6% 0 10,000 1.71
Dec-10 6,135 10,000 4.6% 0 10,000 1.63
Jan-11 5,506 10,000 -10.2% 50,000 60,000 10.90
Feb-11 5,333 10,000 -3.1% 0 10,000 1.88
Mar-11 5,834 10,000 9.4% 0 10,000 1.71
Apr-11 5,750 10,000 -1.4% 0 10,000 1.74
May-11 5,560 10,000 -3.3% 0 10,000 1.80
Jun-11 5,647 10,000 1.6% 0 10,000 1.77
Jul-11 5,482 10,000 -2.9% 0 10,000 1.82
Aug-11 5,001 10,000 -8.8% 50,000 60,000 12.00
Sep-11 4,943 10,000 -1.2% 0 10,000 2.02
Oct-11 5,327 10,000 7.8% 0 10,000 1.88
Nov-11 4,832 10,000 -9.3% 50,000 60,000 12.42
Dec-11 4,624 10,000 -4.3% 0 10,000 2.16
Jan-12 5,199 10,000 12.4% 0 10,000 1.92
Feb-12 5,385 10,000 3.6% 0 10,000 1.86
Mar-12 5,296 10,000 -1.7% 0 10,000 1.89
Apr-12 5,248 10,000 -0.9% 0 10,000 1.91
May-12 4,924 10,000 -6.2% 50,000 60,000 12.18
Jun-12 5,279 10,000 7.2% 0 10,000 1.89
Jul-12 5,229 10,000 -0.9% 0 10,000 1.91
Aug-12 5,259 10,000 0.6% 0 10,000 1.90
Sep-12 5,703 10,000 8.5% 0 10,000 1.75
Oct-12 5,620 10,000 -1.5% 0 10,000 1.78
Nov-12 5,880 10,000 4.6% 0 10,000 1.70
Dec-12 5,905 10,000 0.4% 0 10,000 1.69
Jan-13 6,035 10,000 2.2% 0 10,000 1.66
Feb-13 5,693 10,000 -5.7% 50,000 60,000 10.54
Mar-13 5,683 10,000 -0.2% 0 10,000 1.76
Apr-13 5,930 10,000 4.4% 0 10,000 1.69
May-13 5,986 10,000 0.9% 0 10,000 1.67
Jun-13 5,842 10,000 -2.4% 0 10,000 1.71
Jul-13 5,742 10,000 -1.7% 0 10,000 1.74
Aug-13 5,472 10,000 -4.7% 0 10,000 1.83
Sep-13 5,735 10,000 4.8% 0 10,000 1.74
Oct-13 6,299 10,000 9.8% 0 10,000 1.59
Nov-13 6,176 10,000 -2.0% 0 10,000 1.62
Dec-13 6,304 10,000 2.1% 0 10,000 1.59
Jan-14 6,090 10,000 -3.4% 0 10,000 1.64
Feb-14 6,277 10,000 3.1% 0 10,000 1.59
Mar-14 6,704 10,000 6.8% 0 10,000 1.49
Apr-14 6,696 10,000 -0.1% 0 10,000 1.49
May-14 7,230 10,000 8.0% 0 10,000 1.38
Jun-14 7,611 10,000 5.3% 0 10,000 1.31
Jul-14 7,721 10,000 1.4% 0 10,000 1.30
Aug-14 7,954 10,000 3.0% 0 10,000 1.26
Sep-14 7,965 10,000 0.1% 0 10,000 1.26
Oct-14 8,322 10,000 4.5% 0 10,000 1.20
Nov-14 8,588 10,000 3.2% 0 10,000 1.16
Dec-14 8,283 10,000 -3.6% 0 10,000 1.21
Jan-15 8,809 10,000 6.4% 0 10,000 1.14
Feb-15 8,902 10,000 1.1% 0 10,000 1.12
Mar-15 8,491 10,000 -4.6% 0 10,000 1.18
Apr-15 8,182 10,000 -3.6% 0 10,000 1.22
May-15 8,434 10,000 3.1% 0 10,000 1.19
Jun-15 8,369 10,000 -0.8% 0 10,000 1.19
Jul-15 8,533 10,000 2.0% 0 10,000 1.17
Aug-15 7,971 10,000 -6.6% 50,000 60,000 7.53
Sep-15 7,949 10,000 -0.3% 0 10,000 1.26
Oct-15 8,066 10,000 1.5% 0 10,000 1.24
Nov-15 7,935 10,000 -1.6% 0 10,000 1.26
Dec-15 7,946 10,000 0.1% 0 10,000 1.26
Jan-16 7,564 10,000 -4.8% 0 10,000 1.32
Feb-16 6,987 10,000 -7.6% 50,000 60,000 8.59
Mar-16 7,738 10,000 10.8% 0 10,000 1.29
Apr-16 7,850 10,000 1.4% 0 10,000 1.27
May-16 8,160 10,000 4.0% 0 10,000 1.23
Jun-16 8,288 10,000 1.6% 0 10,000 1.21
Jul-16 8,639 10,000 4.2% 0 10,000 1.16
Aug-16 8,786 10,000 1.7% 0 10,000 1.14
Sep-16 8,611 10,000 -2.0% 0 10,000 1.16
Oct-16 8,626 10,000 0.2% 0 10,000 1.16
Nov-16 8,225 10,000 -4.7% 0 10,000 1.22
Dec-16 8,186 10,000 -0.5% 0 10,000 1.22
Jan-17 8,561 10,000 4.6% 0 10,000 1.17
Feb-17 8,880 10,000 3.7% 0 10,000 1.13
Mar-17 9,174 10,000 3.3% 0 10,000 1.09
Apr-17 9,304 10,000 1.4% 0 10,000 1.07
May-17 9,621 10,000 3.4% 0 10,000 1.04
Jun-17 9,521 10,000 -1.0% 0 10,000 1.05
 Jul-17 10,077 10,000 5.8% 0 10,000 0.99
Aug-17 9,918 10,000 -1.6% 0 10,000 1.01
Sep-17 9,789 10,000 -1.3% 0 10,000 1.02
Oct-17 10,335 10,000 5.6% 0 10,000 0.97
Nov-17 10,227 10,000 -1.1% 0 10,000 0.98
Dec-17 10,531 10,000 3.0% 0 10,000 0.95
Jan-18 11,028 10,000 4.7% 0 10,000 0.91
Feb-18 10,493 10,000 -4.9% 0 10,000 0.95
Mar-18 10,114 10,000 -3.6% 0 10,000 0.99
Apr-18 10,739 10,000 6.2% 0 10,000 0.93
May-18 10,736 10,000 0.0% 0 10,000 0.93
Jun-18 10,714 10,000 -0.2% 0 10,000 0.93
Jul-18 11,357 10,000 6.0% 0 10,000 0.88
Aug-18 11,681 10,000 2.9% 0 10,000 0.86
Sep-18 10,930 10,000 -6.4% 50,000 60,000 5.49
Oct-18 10,387 10,000 -5.0% 0 10,000 0.96
Nov-18 10,877 10,000 4.7% 0 10,000 0.92
Dec-18 10,863 10,000 -0.1% 0 10,000 0.92
Jan-19 10,831 10,000 -0.3% 0 10,000 0.92
Feb-19 10,793 10,000 -0.4% 0 10,000 0.93
Mar-19 11,624 10,000 7.7% 0 10,000 0.86
Apr-19 11,748 10,000 1.1% 0 10,000 0.85
May-19 11,923 10,000 1.5% 0 10,000 0.84
Jun-19 11,789 10,000 -1.1% 0 10,000 0.85
Jul-19 11,118 10,000 -5.7% 50,000 60,000 5.40
Aug-19 11,023 10,000 -0.9% 0 10,000 0.91
Sep-19 11,474 10,000 4.1% 0 10,000 0.87
Oct-19 11,877 10,000 3.5% 0 10,000 0.84
Nov-19 12,056 10,000 1.5% 0 10,000 0.83
Dec-19 12,168 10,000 0.9% 0 10,000 0.82
Jan-20 11,962 10,000 -1.7% 0 10,000 0.84
Feb-20 11,202 10,000 -6.4% 50,000 60,000 5.36
Mar-20 8,598 10,000 -23.2% 50,000 60,000 6.98
Apr-20 9,860 10,000 14.7% 0 10,000 1.01
May-20 9,580 10,000 -2.8% 0 10,000 1.04
Jun-20 10,302 10,000 7.5% 0 10,000 0.97
Jul-20 11,073 10,000 7.5% 0 10,000 0.90
Aug-20 11,388 10,000 2.8% 0 10,000 0.88
Sep-20 11,248 10,000 -1.2% 0 10,000 0.89
Oct-20 11,642 10,000 3.5% 0 10,000 0.86
Nov-20 12,969 10,000 11.4% 0 10,000 0.77
Dec-20 13,982 10,000 7.8% 0 10,000 0.72
Jan-21 13,635 10,000 -2.5% 0 10,000 0.73
Feb-21 14,529 10,000 6.6% 0 10,000 0.69
Mar-21 14,691 10,000 1.1% 0 10,000 0.68
Apr-21 14,631 10,000 -0.4% 0 10,000 0.68
May-21 15,583 10,000 6.5% 0 10,000 0.64
Jun-21 15,722 10,000 0.9% 0 10,000 0.64
Jul-21 15,763 10,000 0.3% 0 10,000 0.63
Aug-21 17,132 10,000 8.7% 0 10,000 0.58
Sep-21 17,618 10,000 2.8% 0 10,000 0.57
Oct-21 17,672 10,000 0.3% 0 10,000 0.57
Nov-21 16,983 10,000 -3.9% 0 10,000 0.59
Dec-21 17,354 10,000 2.2% 0 10,000 0.58
Jan-22 17,340 10,000 -0.1% 0 10,000 0.58
Feb-22 16,794 10,000 -3.1% 0 10,000 0.60
Mar-22 17,465 10,000 4.0% 0 10,000 0.57
Apr-22 17,103 10,000 -2.1% 0 10,000 0.58
May-22 16,585 10,000 -3.0% 0 10,000 0.60
Jun-22 15,780 10,000 -4.8% 0 10,000 0.63
Jul-22 17,158 10,000 8.7% 0 10,000 0.58
Aug-22 17,759 10,000 3.5% 0 10,000 0.56
Sep-22 17,094 10,000 -3.7% 0 10,000 0.58
Oct-22 18,012 10,000 5.4% 0 10,000 0.56
Nov-22 18,758 10,000 4.1% 0 10,000 0.53
Dec-22 18,105 10,000 -3.5% 0 10,000 0.55
Jan-23 17,662 10,000 -2.4% 0 10,000 0.57
Feb-23 17,304 10,000 -2.0% 0 10,000 0.58
Mar-23 17,360 10,000 0.3% 0 10,000 0.58
Apr-23 18,065 10,000 4.1% 0 10,000 0.55
May-23 18,534 10,000 2.6% 0 10,000 0.54
Jun-23 19,189 10,000 3.5% 0 10,000 0.52
Jul-23 19,754 10,000 2.9% 0 10,000 0.51
Aug-23 19,254 10,000 -2.5% 0 10,000 0.52
Sep-23 19,638 10,000 2.0% 0 10,000 0.51
Oct-23 19,080 10,000 -2.8% 0 10,000 0.52
Nov-23 20,133 10,000 5.5% 0 10,000 0.50
Dec-23 21,731 10,000 7.9% 0 10,000 0.46
Jan-24 21,517 -1.0% 0 -7,119,900

XIRR 12.48%
Monthly SIp 12.39%

Annual SIp 12.23% to 13%

Lumpsum 1 - One Tim11 to 14%

Lumpsum 2 - Random 11.44%

5% DIP + Lumpsum 12.48%

Easy,
Disciplined,
No Brainer

Timing is critical

Timing is MOST critical

Lack of disciplined investment,

too much effort

Higher Capital,
Active Involvment,
Timing is critical