Vous êtes sur la page 1sur 7

Month Starting Investmen Addition Ending Investment

Jan-21 - - -
Feb-21 - - -
Mar-21 - - -
Apr-21 - - -
May-21 - - -
Jun-21 5,000 5,000 10,083
Jul-21 10,083 350 10,520
Aug-21 10,520 3,000 13,633
Sep-21 13,633 100 13,847
Oct-21 13,847 8,000 22,029
Nov-21 22,029 10,000 32,296
Dec-21 32,296 5,011 37,618
Jan-22 37,618 135 38,068
Feb-22 38,068 23,242 61,821
Mar-22 61,821 100 62,437
Apr-22 62,437 5,000 67,999
May-22 67,999 5,882 74,496
Jun-22 74,496 - 75,117
Jul-22 75,117 5,126 80,912
Aug-22 80,912 9,800 91,468
Sep-22 91,468 3,551 95,811
Oct-22 95,811 10,000 106,692
Nov-22 106,692 - 107,582
Dec-22 107,582 9,000 117,553
Jan-23 117,553 - 118,533
Feb-23 118,533 7,750 127,335
Mar-23 127,335 - 128,396
Apr-23 128,396 8,000 137,533
May-23 137,533 4,000 142,712
Jun-23 142,712 4,000 147,935
Jul-23 147,935 265 149,435
Aug-23 149,435 - 150,680
Sep-23 150,680 -15 151,921
Oct-23 151,921 3,956 157,175
Nov-23 157,175 110,000 269,402
Dec-23 269,402 271,647
Jan-24 271,647 273,911
Feb-24 273,911 276,193
Mar-24 276,193 278,495
Apr-24 278,495 280,816
May-24 280,816 283,156
Jun-24 283,156 285,515
Jul-24 285,515 287,895
Aug-24 287,895 290,294
Sep-24 290,294 292,713
Oct-24 292,713 295,152
Nov-24 295,152 297,612
Dec-24 297,612 300,092
Jan-25 300,092 302,593
Feb-25 302,593 305,114
Mar-25 305,114 307,657
Apr-25 307,657 310,221
May-25 310,221 312,806
Jun-25 312,806 315,412
Jul-25 315,412 318,041
Aug-25 318,041 320,691
Sep-25 320,691 323,364
Oct-25 323,364 326,058
Nov-25 326,058 328,776
Dec-25 328,776 331,515
Jan-26 331,515 334,278
Feb-26 334,278 337,064
Mar-26 337,064 339,872
Apr-26 339,872 342,705
May-26 342,705 345,561
Jun-26 345,561 348,440
Jul-26 348,440 351,344
Aug-26 351,344 354,272
Sep-26 354,272 357,224
Oct-26 357,224 360,201
Nov-26 360,201 363,203
Dec-26 363,203 366,229
Jan-27 366,229 369,281
Feb-27 369,281 372,359
Mar-27 372,359 375,462
Apr-27 375,462 378,590
May-27 378,590 381,745
Jun-27 381,745 384,927
Jul-27 384,927 388,134
Aug-27 388,134 391,369
Sep-27 391,369 394,630
Oct-27 394,630 397,919
Nov-27 397,919 401,235
Dec-27 401,235 404,578
Jan-28 404,578 407,950
Feb-28 407,950 411,349
Mar-28 411,349 414,777
Apr-28 414,777 418,234
May-28 418,234 421,719
Jun-28 421,719 425,233
Jul-28 425,233 428,777
Aug-28 428,777 432,350
Sep-28 432,350 435,953
Oct-28 435,953 439,586
Nov-28 439,586 443,249
Dec-28 443,249 446,943
Jan-29 446,943 450,667
Feb-29 450,667 454,423
Mar-29 454,423 458,210
Apr-29 458,210 462,028
May-29 462,028 465,879
Jun-29 465,879 469,761
Jul-29 469,761 473,676
Aug-29 473,676 477,623
Sep-29 477,623 481,603
Oct-29 481,603 485,616
Nov-29 485,616 489,663
Dec-29 489,663 493,744
Jan-30 493,744 497,858
Feb-30 497,858 502,007
Mar-30 502,007 506,190
Apr-30 506,190 510,409
May-30 510,409 514,662
Jun-30 514,662 518,951
Jul-30 518,951 523,276
Aug-30 523,276 527,636
Sep-30 527,636 532,033
Oct-30 532,033 536,467
Nov-30 536,467 540,937
Dec-30 540,937 545,445
Jan-31 545,445 549,991
Feb-31 549,991 554,574
Mar-31 554,574 559,195
Apr-31 559,195 563,855
May-31 563,855 568,554
Jun-31 568,554 573,292
Jul-31 573,292 578,069
Aug-31 578,069 582,887
Sep-31 582,887 587,744
Oct-31 587,744 592,642
Nov-31 592,642 597,581
Dec-31 597,581 602,560
Jan-32 602,560 607,582
Feb-32 607,582 612,645
Mar-32 612,645 617,750
Apr-32 617,750 622,898
May-32 622,898 628,089
Jun-32 628,089 633,323
Jul-32 633,323 638,601
Aug-32 638,601 643,922
Sep-32 643,922 649,288
Oct-32 649,288 654,699
Nov-32 654,699 660,155
Dec-32 660,155 665,656
Jan-33 665,656 671,203
Feb-33 671,203 676,797
Mar-33 676,797 682,437
Apr-33 682,437 688,124
May-33 688,124 693,858
Jun-33 693,858 699,640
Jul-33 699,640 705,471
Aug-33 705,471 711,350
Sep-33 711,350 717,277
Oct-33 717,277 723,255
Nov-33 723,255 729,282
Dec-33 729,282 735,359
Jan-34 735,359 741,487
Feb-34 741,487 747,666
Mar-34 747,666 753,897
Apr-34 753,897 760,179
May-34 760,179 766,514
Jun-34 766,514 772,902
Jul-34 772,902 779,343
Aug-34 779,343 785,837
Sep-34 785,837 792,386
Oct-34 792,386 798,989
Nov-34 798,989 805,647
Dec-34 805,647 812,361
Jan-35 812,361 819,131
Feb-35 819,131 825,957
Mar-35 825,957 832,840
Apr-35 832,840 839,780
May-35 839,780 846,778
Jun-35 846,778 853,835
Jul-35 853,835 860,950
Aug-35 860,950 868,125
Sep-35 868,125 875,359
Oct-35 875,359 882,654
Nov-35 882,654 890,009
Dec-35 890,009 897,426
Jan-36 897,426 904,904
Feb-36 904,904 912,445
Mar-36 912,445 920,049
Apr-36 920,049 927,716
May-36 927,716 935,447
Jun-36 935,447 943,242
Jul-36 943,242 951,103
Aug-36 951,103 959,029
Sep-36 959,029 967,020
Oct-36 967,020 975,079
Nov-36 975,079 983,205
Dec-36 983,205 991,398
Jan-37 991,398 999,660
Feb-37 999,660 1,007,990
Mar-37 1,007,990 1,016,390
Apr-37 1,016,390 1,024,860
May-37 1,024,860 1,033,400
Jun-37 1,033,400 1,042,012
Jul-37 1,042,012 1,050,696
Aug-37 1,050,696 1,059,451
Sep-37 1,059,451 1,068,280
Oct-37 1,068,280 1,077,182
Nov-37 1,077,182 1,086,159
Dec-37 1,086,159 1,095,210
Jan-38 1,095,210 1,104,337
Feb-38 1,104,337 1,113,540
Mar-38 1,113,540 1,122,819
Apr-38 1,122,819 1,132,176
May-38 1,132,176 1,141,611
Jun-38 1,141,611 1,151,124
Jul-38 1,151,124 1,160,717
Aug-38 1,160,717 1,170,390
Sep-38 1,170,390 1,180,143
Oct-38 1,180,143 1,189,977
Nov-38 1,189,977 1,199,894
Dec-38 1,199,894 1,209,893
Jan-39 1,209,893 1,219,976
Feb-39 1,219,976 1,230,142
Mar-39 1,230,142 1,240,393
Apr-39 1,240,393 1,250,730
May-39 1,250,730 1,261,153
Jun-39 1,261,153 1,271,662
Jul-39 1,271,662 1,282,259
Aug-39 1,282,259 1,292,945
Sep-39 1,292,945 1,303,719
Oct-39 1,303,719 1,314,584
Nov-39 1,314,584 1,325,539
Dec-39 1,325,539 1,336,585
Jan-40 1,336,585 1,347,723
Feb-40 1,347,723 1,358,954
Mar-40 1,358,954 1,370,279
Apr-40 1,370,279 1,381,698
May-40 1,381,698 1,393,212
Jun-40 1,393,212 1,404,822
Jul-40 1,404,822 1,416,529
Aug-40 1,416,529 1,428,333
Sep-40 1,428,333 1,440,236
Oct-40 1,440,236 1,452,238
Nov-40 1,452,238 1,464,340
Dec-40 1,464,340 1,476,543
Jan-41 1,476,543 1,488,847
Feb-41 1,488,847 1,501,254
Mar-41 1,501,254 1,513,765
Apr-41 1,513,765 1,526,379
May-41 1,526,379 1,539,099
Jun-41 1,539,099 1,551,925
Jul-41 1,551,925 1,564,858
Aug-41 1,564,858 1,577,898
Sep-41 1,577,898 1,591,047
Oct-41 1,591,047 1,604,306
Nov-41 1,604,306 1,617,675
Dec-41 1,617,675 1,631,156
Current invested value Groww balanace total invested
256815 9.57 241,253

Actual return
6.45%

Vous aimerez peut-être aussi