Date Stock Name No of Shares Unit Buy Price (UBP)

11/12/2020 TATAMOTORS 2 177.2

6/1/2021 TATAMOTORS 1 194.6
12/1/2021 TATAMOTORS 2 243.5
1/1/2021 PIDILITIND 1 1775.6
8/2/2021 WIPRO 2 436
17/02/2021 BERGEPAINT 1 753
17/02/2021 AXISBANK 1 767
17/02/2021 EXIDEIND 2 213.6
22/2/2021 AXISBANK 1 722.55
22/02/2021 IDEA 10 10.75
22/02/2021 ITC 1 206.85
26/02/2021 EXIDEIND 1 205
26/02/2021 HINDCOPPER 4 141.58
5/3/2021 ICICIBANK 1 609.15
5/3/2021 AMARAJABAT 1 898.6
5/4/2021 AMBUJACEM 2 304.3
5/4/2021 DLF 2 276.9
5/4/2021 IDEA 3 9.45
5/4/2021 KOTAKBANK 1 1754.85
12/4/2021 HCL TECH 1 1008.5
13/04/2021 YES BANK 1 14.55
28/04/2021 BERGEPAINT 1 716.8
30/04/2021 National Fertilizer NFL 2 59.5
30/04/2021 DHANUKA 1 774.2
30/04/2021 Coromandel Ind- COROMANEL 1 727
30/04/2021 Kaveri Seeds KSCL 1 617.2
4/6/2021 HCL TECH 1 936.65
8/6/2021 BALRAMCHIN 1 336
8/6/2021 EIDPARRY 1 443.55

total shares avg price

TOTAL 50 306.6886
 Total BP Amount
354.4
194.6
487
1775.6
872
753
767
427.2
722.55
107.5
206.85
205
566.32
609.15
898.6
608.6 608.6
553.8 553.8
28.35 28.35
1754.85 1754.85
1008.5
14.55
716.8
119
774.2
727
617.2
936.65
336
443.55

total investment

17585.82
 Stock Name Total investement of stock
TATAMOTORS 1036
PIDILITIND 1775.6
WIPRO 872
BERGEPAINT 1469.8
AXISBANK 1489.56
EXIDEIND 632.19
IDEA 135.85
ITC 206.85
HINDCOPPER 566.32
ICICIBANK 609.15
AMARAJABAT 898.6
AMBUJACEM 608.6
DLF 553.8
KOTAKBANK 1754.85
HCL TECH 1945.16
YES BANK 14.55
COROMANDEL 727
DHANUKA 774.2
KSCL 617.2
NFL 119
BALRAMCHIN 336
EIDPARRY 443.55

total Investment 17585.83

Stock# 22

Total Investement
KSCL NFL T
DHANUKA 4% 1%
5%
COROMANDEL
4%
YES BANK
0%
HCL TECH
12%

KOTAKBANK
10%
DLF
3%
AMBUJACEM
4%
AMARAJABAT ICICIBANKHINDCOPP
5% 4% 3%
KOTAKBANK
10%
DLF
3%
AMBUJACEM
4%
AMARAJABAT ICICIBANKHINDCOPP
5% 4% 3%
 No. of Shares Percentage
5 5.89
1 10.10
2 4.96
2 8.36
2 8.47
3 3.59
13 0.77
1 1.18
4 3.22
1 3.46
1 5.11
2 3.46
2 3.15
1 9.98
2 11.06
1 0.08
1 4.13
1 4.40
1 3.51
2 0.68
1 1.91
1 2.52

otal Investement of Stocks

KSCL NFL TATAMOTORS
DHANUKA 4% 1% 6%
5%
MANDEL PIDILITIND
% 11%
K WIPRO
5%
HCL TECH
12%
BERGEPAINT
9%
NK

LF AXISBANK
% 9%
UJACEM EXIDEIND
4% 4%
RAJABAT ICICIBANK HINDCOPPERITC IDEA
5% 4% 3% 1% 1%
NK

LF AXISBANK
% 9%
UJACEM EXIDEIND
4% 4%
RAJABAT ICICIBANK HINDCOPPERITC IDEA
5% 4% 3% 1% 1%
Year Month Total Investment of month
2020 DEC 354.4
2021 JAN 2457.2
2021 FEB 4627.42
2021 MAR 1507.75
2021 APRIL 4685.45
2021 MAY 2237.4
2021 JUNE 1716.2

Total Investment 17585.82

100/yr
1st year 100 110
2nd year 110 242
3rd year 121 399.3
4th year 133.1 585.64
5th year 146.41 805.255000000001
6th year 161.051 1062.9366
7th year 177.1561 1364.10197
8th year 194.87171 1714.871048
9th year 214.358881 2122.1529219
10th year 235.7947691 2593.7424601 1593.742
11th year 259.37424601 3138.428376721
12th year 285.311670611 3766.1140520652
13th year 313.8428376721 4487.95257871104
14th year 345.22712143931 5316.49767016538
15th year 379.749833583241 6265.87225412349
16th year 417.724816941566 7351.95677817156
17th year 459.497298635722 8592.59948448801
18th year 505.447028499295 10007.851164286
19th year 555.991731349224 11620.2271851988
20th year 611.590904484146 13454.9998986512

Total 5727.49994932561
 Total Investment wrt month
2021 JUNE 2020 DEC
10% 2%
2021 JAN
2021 MAY 14%
13%

2021 FEB
26%
2021 APRIL
27%

2021 MAR
9%

2500/yr
2500 2750
2750 6050
3025 9982.5
3327.5 14641
3660.25 20131.375
4026.275 26573.415
4428.9025 34102.54925
4871.79275 42871.7762
5358.972025 53053.8230475
5894.8692275 64843.5615025001
6484.35615025001 78460.7094180251
7132.79176527501 94152.8513016301
7846.07094180251 112198.814467776
8630.67803598276 132912.441754135
9493.74583958104 156646.806353087
10443.1204235391 183798.919454289
11487.4324658931 214814.9871122
12636.1757124824 250196.279107151
13899.7932837306 290505.67962997
15289.7726121037 336374.997466281

143187.49873314
month

AN

2021 FEB
26%

1 MAR
9%

30000/yr+ 10% 10%CI 20% CI

30000 33000 36000
33000 72600 82800
36300 119790 142920
39930 175692 219420
43923 241576.5 316011.6
48315.3 318880.98 437192.28
53146.83 409230.591 588406.932
58461.513 514461.3144 776242.134
64307.6643 636645.87657 1008659.75796
70738.43073 778122.738030001 1295277.826428
77812.273803 941528.513016301 1647708.1202772
85593.5011833 1129834.21561956 2079961.9457526
94152.8513016301 1346385.77361331 2608937.75646508
103568.136431793 1594949.30104961 3255007.07147624
113924.950074972 1879761.67623704 4042718.42586146
125317.44508247 2205587.03345147 5001643.04513271
137849.189590717 2577779.8453464 6167390.68166812
151634.108549788 3002355.34928581 7582829.74826149
166797.519404767 3486068.15555963 9299552.7211995
183477.271345244 4036499.96959537 11379635.9910537
Total 20Yrs Invest 20 year 10% prof for each year 20 year 20% prof for each year
$ 1,718,249.98 $ 4,036,499.97 $ 11,379,636.00
Total Investment for 10Yrs 10 year 10% prof for each year 10 year 20% prof for each year
$ 478,122.70 $ 778,122.73 $ 1,295,277.82