mutual funds sip dynamic calculations
TRANSCRIPT
-
8/7/2019 Mutual funds SIP Dynamic Calculations
1/22
SYSTEMATIC INVESTMENT PLAN
Returns Calculator
Monthly Investment Amount Rs. 1,000 /-
Investment Period In Years 20
20.00%
End Value of your Investments
Rs. 2,476,194
Amount actually paid Rs. 240,000
Times amount gets rolled-over 10.32
Assuming Investments are made at the biginning of each month
Compounding is done on an annualised basis
DISCLOSURE
Mutual Fund Investments are subject to market risk. Please read the offer document carefully before investing.
Returns Expected (% Annualised)
The mutual fund investments are dependent upon market performance. The NAV of the scheme may go up ordown depending on the performance of the markets.
-
8/7/2019 Mutual funds SIP Dynamic Calculations
2/22
SIP Table
Enter SIP Amount - 14,000
Monthly payments beginning at the start of the month
Expected End Value of your Investment For A Monthly Investment of Rs.2,000/-
Number of Years of Investments
5 10 15 20 25 30
10% 1,080,404 2,820,406 5,622,697 10,135,814 17,404,234 29,110,098
12% 1,135,451 3,136,502 6,663,040 12,878,003 23,830,892 43,133,625
15% 1,222,789 3,682,255 8,629,118 18,579,028 38,591,851 78,844,786
20% 1,381,855 4,820,354 13,376,439 34,666,716 87,643,738 219,467,521
DISCLAIMER
Realise
Your
Financial
Dreams !!
Exp.Returns
Mutual Fund Investments are subject to Market Risks. Please read the offer document carefully before investing in any mutual fundscheme.
-
8/7/2019 Mutual funds SIP Dynamic Calculations
3/22
SIP NEED CALCULATOR !!
Get What U Want !!Through SIP in Mutual Fund Equity Schemes
I want Rupees 10,000,000
In 15 Years
Your Expectations of Returns, 20.00% p.a.
You will need to do an SIP of 10,466 Rs. per month
You can also do an SIP in a Mutual Fund Scheme as per the following details
Monthly Amount For SIP Needed
Expected Returns
8.00% 10.00% 12.00% 15.00% 17.50% 20.00% (
29,431 24,899 21,011 16,224 13,043 10,466
Amount of Monthly SIP needed to achieve your goal in given years
How to Become a CrorePati ??
Exp. ReturnsNumber of Years of SIP
5 10 15 20 25 30
10% 129,581 49,638 24,899 13,812 8,044 4,809
12% 123,299 44,636 21,011 10,871 5,875 3,246
15% 114,492 38,020 16,224 7,535 3,628 1,776
20% 101,313 29,044 10,466 4,038 1,597 638
Monthly Amount For SIP Needed (non-growing)
-
8/7/2019 Mutual funds SIP Dynamic Calculations
4/22
SIP + Delay cost calculato
At a particular given fixed point of time in future eg.
Step 1 Monthly Investment 2,000
Step 2 Investment Horizon in years 15
Step 3 Expectate rate of returns p.a. 20.00%
Step 4 Delay in starting SIP from today 12
Enter in Months
Your End Investment Value, if you had started MF SIP today
Your End Investment Value, if you delay you delay your invest
The cost of delay is 340,593
If you delay your investment by 12 month/s, you stand to
in the end value of your investment
Another Perspective
If you do delay your investment, then
You would loose Rs. 142,118
HOME
http://opt/scribd/conversion/tmp/scratch1554/http://opt/scribd/conversion/tmp/scratch1554/ -
8/7/2019 Mutual funds SIP Dynamic Calculations
5/22
Disclamer
The Calculator is developed by the Research Department of NJ IndiaInvest Pvt. Ltd.
This dynamic calculator is produced through series a of mathematical formulas. Utmost care is taken in cCalculator. The plan so generated only helps the investors in making investment decisions. It may not orassumptions. NJ IndiaInvest Pvt Ltd nor any of it employees or Partners are not responsible for any losse
on its basis.
All rights are reserved. No unathorised, copying, editing, distributions, rebranding, etc is permissidamages, claims, etc towards NJ IndiaInvest Pvt. Ltd., the sole owner/user of this tool. NJ Fundz
-
8/7/2019 Mutual funds SIP Dynamic Calculations
6/22
r
Say at your age 55 years
End Value (payment at beginning of the month)
1,910,920
ents
1,570,327
loose Rs. 340593/-
in todays worth of money !!
Notes
-
8/7/2019 Mutual funds SIP Dynamic Calculations
7/22
eating the formulas. Certain assumptions are made in making themay not be suited to your needs or according to your owns arising by the usage of these plan, or for any investments taken
ble of this tool. Any copyrights infringement will give rise toetwork is a part of NJ IndiaInvest Pvt. Ltd.
-
8/7/2019 Mutual funds SIP Dynamic Calculations
8/22
Tools
Links
Present Value Single Amt
Future Value Rs. 57,500,000
After years 30.00
Dicounting Rate - Ann 6.00%
Present value Rs. 10,011,333
Present Value of an Annuity
Annuity Amount 40
Frequency in a year 12
Annuity runs for years - 3.00
Annuity Starts after years - 2.00
Discounting Rate - Ann 6.00%
Total Amount Accrued 1,440
Present Value Rs. 1,173
Present Value Irregular Cash Flows
After Year Amt.
1 80,000
2 100,000
3
4
5
6
7
HOME
Present Value of a Single Amt
Present Value of an Annuity
Present Value of Irregular Cash Flows
Systematic Investment Plan - PV & FV
Future Value (Growing)
Future Value (Decreasing)
Weighted Average Exp Returns
Notes
http://opt/scribd/conversion/tmp/scratch1554/http://opt/scribd/conversion/tmp/scratch1554/ -
8/7/2019 Mutual funds SIP Dynamic Calculations
9/22
8
9
10 250,000
11
12
13
14
15 500,000
Discounting Rate - Ann 6.00%
Total Amount received 930,000
Present Value Rs. 512,703
Systematic Investment Plan (SIP)
Monthly Investment Rs. 4,000
For years 1.00
Returns Expectation - Ann 15.00%
End Value in Future 51,817
Discounting Rate - Ann 6.00%
Present value 48,884
Future Value Calculator (growing)
Present Value Rs. 51,817
After years 29.00
Compounding Rate - Ann 15.00%
Future value Rs. 2,983,387
Future Value Calculator (decreasing)
Present Value Rs. 10,000
After years 3.00
Discounting Rate - Ann 6.00%
Future value Rs. 8,396
Weighted Average Returns
Asset Class Amt. Invested Exp Returns
A 100,000 10.00%
HOME
http://opt/scribd/conversion/tmp/scratch1554/http://opt/scribd/conversion/tmp/scratch1554/ -
8/7/2019 Mutual funds SIP Dynamic Calculations
10/22
B 100,000 15.00%
C
D
E
F
Total Amt Invested 200,000
Weighted Average Exp Returns 12.50%
You can use the above tools to input values in
The Advisor can use the above tool to assess the following:
# Find out the Present Cost of an known 'X' amount in future
# Find out the Present Value of the 'Cash Flow Stream' which
Fixed amount of any frequency occuring for any duratio
Duration of running cash flows may start at any time in
Variable amounts expected over the next 15 years
Of an existing Systematic Investment Plan with an AM
# Find out the future value of a present
Fixed asset or cash which decreases in value as time g
Fixed asset or cash which appreciates in value with timRunning Systemative Investment Plan with an AMC
# Find out the weighted average expected returns on your ex
HOME
http://opt/scribd/conversion/tmp/scratch1554/http://opt/scribd/conversion/tmp/scratch1554/ -
8/7/2019 Mutual funds SIP Dynamic Calculations
11/22
Answers questions like Help
What is the today's equivalentof Rs. 5 lacs that I will receive
after 5 years?
Discounting Rateshould ideally beequal to the Inflation
Rate of6.00%
Annuity is simplya series of cashflows of a fixed
amount Eg: Insurancepremium to LIC is a
kind ofAnnuity
What is the today's worth of a
series of monthly payments ofRs.1,000 that I will receive for 3years? The 3 years of payment will
though start after 2 years.
What is the today's worth of certaincash receivables in future when
both the amount receivable and the
-
8/7/2019 Mutual funds SIP Dynamic Calculations
12/22
time is not certain?
What will be the present andthe future worth of my existing
SIP of Rs. 10,000 to becontinued for next 5 yrs, returns
expected at 12%?
How much will Rs. 10,000today will grow to after 5 years, if
grows by 6% annually?
Compounding Ratecan be taken as the
Rate of Return thatyou expect the assetto earn during the
period
What will be the worth of Rs.
10,000/- after 3 years?
Measures the decreasein value of an asset -
due to depreciation,inflation, etc.
How much returns should I
-
8/7/2019 Mutual funds SIP Dynamic Calculations
13/22
our financial plan.
accrues in Future
n
future, or now!
oes on
e
isting investments in different asset classes
expect over all the different
investments that I hold, onan averaged basis?
-
8/7/2019 Mutual funds SIP Dynamic Calculations
14/22
HOME
http://opt/scribd/conversion/tmp/scratch1554/http://opt/scribd/conversion/tmp/scratch1554/ -
8/7/2019 Mutual funds SIP Dynamic Calculations
15/22
DELAY COST
Why this huge difference ??
The first installment is the one that stays in the term for the longest. Hence it is theone that has the highest appreciation!!
The difference is in the end value of client's investment
The assumptions
Payment is made at the beginning of the period
The rate of return is compounded monthly
The rate of returns stays constant for the term of the SIP
The delay for 10 days is calculated by dividing that for 1 month by 3
The delay for 10 days is not exact but convenient to calculate this way, and easy to explain
The difference though is not very huge and can be ignored for convenience
A better way of looking at is - you are not delaying the SIP (since the SIP matures the same
day) but instead you are just eliminating the first installment that gives you the most returns!!!
-
8/7/2019 Mutual funds SIP Dynamic Calculations
16/22
-
8/7/2019 Mutual funds SIP Dynamic Calculations
17/22
Yearly Int. Monthly INT. EMI Principal
1850000 8.25 152625 12718.75 15780.5 3061.75
### 8.25 152372.41 12697.7 15780.5 3082.8
### 8.25 152118.07 12676.51 15780.5 3103.99
### 8.25 151862 12655.17 15780.5 3125.33
### 8.25 151604.16 12633.68 15780.5 3146.82
1834479.3 8.25 151344.54 12612.05 15780.5 3168.45
### 8.25 151083.14 12590.26 15780.5 3190.24### 8.25 150819.95 12568.33 15780.5 3212.17
### 8.25 150554.95 12546.25 15780.5 3234.25
### 8.25 150288.12 12524.01 15780.5 3256.49 31582.31 126222.69
### 8.25 150019.46 12501.62 15780.5 3278.88 34861.18 138724.32
### 8.25 149748.95 12479.08 15780.5 3301.42 38162.6 151203.4
1811837.4 8.25 149476.59 12456.38 15780.5 3324.12
### 8.25 149202.35 12433.53 15780.5 3346.97
### 8.25 148926.22 12410.52 15780.5 3369.98
### 8.25 148648.2 12387.35 15780.5 3393.15
### 8.25 148368.26 12364.02 15780.5 3416.48
1794986.7 8.25 148086.4 12340.53 15780.5 3439.97
### 8.25 147802.61 12316.88 15780.5 3463.62### 8.25 147516.86 12293.07 15780.5 3487.43
### 8.25 147229.14 12269.1 15780.5 3511.4
### 8.25 146939.45 12244.95 15780.5 3535.55
### 8.25 146647.77 12220.65 15780.5 3559.85
### 8.25 146354.08 12196.17 15780.5 3584.33 41432.84 147933.16
### 8.25 146058.38 12171.53 15780.5 3608.97
### 8.25 145760.64 12146.72 15780.5 3633.78
### 8.25 145460.85 12121.74 15780.5 3658.76
### 8.25 145159 12096.58 15780.5 3683.92
### 8.25 144855.08 12071.26 15780.5 3709.24
### 8.25 144549.07 12045.76 15780.5 3734.74
### 8.25 144240.95 12020.08 15780.5 3760.42### 8.25 143930.71 11994.23 15780.5 3786.27
### 8.25 143618.35 11968.2 15780.5 3812.3
### 8.25 143303.83 11941.99 15780.5 3838.51
### 8.25 142987.15 11915.6 15780.5 3864.9
### 8.25 142668.3 11889.02 15780.5 3891.48
### 8.25 142347.25 11862.27 15780.5 3918.23
### 8.25 142024 11835.33 15780.5 3945.17
### 8.25 141698.52 11808.21 15780.5 3972.29
### 8.25 141370.81 11780.9 15780.5 3999.6
### 8.25 141040.84 11753.4 15780.5 4027.1
### 8.25 140708.61 11725.72 15780.5 4054.78
### 8.25 140374.09 11697.84 15780.5 4082.66
### 8.25 140037.27 11669.77 15780.5 4110.73
1693310.7 8.25 139698.13 11641.51 15780.5 4138.99
### 8.25 139356.67 11613.06 15780.5 4167.44
### 8.25 139012.85 11584.4 15780.5 4196.1
### 8.25 138666.67 11555.56 15780.5 4224.94
### 8.25 138318.12 11526.51 15780.5 4253.99
### 8.25 137967.16 11497.26 15780.5 4283.24
1668046 8.25 137613.79 11467.82 15780.5 4312.68
### 8.25 137258 11438.17 15780.5 4342.33
-
8/7/2019 Mutual funds SIP Dynamic Calculations
18/22
### 8.25 136899.76 11408.31 15780.5 4372.19
### 8.25 136539.05 11378.25 15780.5 4402.25
### 8.25 136175.87 11347.99 15780.5 4432.51
### 8.25 135810.18 11317.52 15780.5 4462.98
### 8.25 135441.99 11286.83 15780.5 4493.67
### 8.25 135071.26 11255.94 15780.5 4524.56
### 8.25 134697.98 11224.83 15780.5 4555.67
### 8.25 134322.14 11193.51 15780.5 4586.99### 8.25 133943.71 11161.98 15780.5 4618.52
### 8.25 133562.69 11130.22 15780.5 4650.28
### 8.25 133179.04 11098.25 15780.5 4682.25
### 8.25 132792.75 11066.06 15780.5 4714.44
### 8.25 132403.81 11033.65 15780.5 4746.85
### 8.25 132012.2 11001.02 15780.5 4779.48
### 8.25 131617.89 10968.16 15780.5 4812.34
### 8.25 131220.87 10935.07 15780.5 4845.43
### 8.25 130821.12 10901.76 15780.5 4878.74
### 8.25 130418.63 10868.22 15780.5 4912.28
### 8.25 130013.36 10834.45 15780.5 4946.05
1570973.5 8.25 129605.31 10800.44 15780.5 4980.06### 8.25 129194.46 10766.2 15780.5 5014.3
### 8.25 128780.78 10731.73 15780.5 5048.77
### 8.25 128364.26 10697.02 15780.5 5083.48
1550846.9 8.25 127944.87 10662.07 15780.5 5118.43
### 8.25 127522.6 10626.88 15780.5 5153.62
### 8.25 127097.43 10591.45 15780.5 5189.05
### 8.25 126669.33 10555.78 15780.5 5224.72
### 8.25 126238.29 10519.86 15780.5 5260.64
### 8.25 125804.29 10483.69 15780.5 5296.81
### 8.25 125367.3 10447.28 15780.5 5333.22
### 8.25 124927.31 10410.61 15780.5 5369.89
### 8.25 124484.29 10373.69 15780.5 5406.81### 8.25 124038.23 10336.52 15780.5 5443.98
### 8.25 123589.1 10299.09 15780.5 5481.41
### 8.25 123136.89 10261.41 15780.5 5519.09
### 8.25 122681.56 10223.46 15780.5 5557.04
1481492.2 8.25 122223.11 10185.26 15780.5 5595.24
### 8.25 121761.5 10146.79 15780.5 5633.71
### 8.25 121296.72 10108.06 15780.5 5672.44
### 8.25 120828.74 10069.06 15780.5 5711.44
### 8.25 120357.55 10029.8 15780.5 5750.7
### 8.25 119883.11 9990.26 15780.5 5790.24
### 8.25 119405.42 9950.45 15780.5 5830.05
### 8.25 118924.44 9910.37 15780.5 5870.13
### 8.25 118440.16 9870.01 15780.5 5910.49
### 8.25 117952.54 9829.38 15780.5 5951.12
### 8.25 117461.57 9788.46 15780.5 5992.04
1417784.6 8.25 116967.23 9747.27 15780.5 6033.23
### 8.25 116469.49 9705.79 15780.5 6074.71
### 8.25 115968.32 9664.03 15780.5 6116.47
### 8.25 115463.72 9621.98 15780.5 6158.52
### 8.25 114955.64 9579.64 15780.5 6200.86
1387200.8 8.25 114444.07 9537.01 15780.5 6243.49
-
8/7/2019 Mutual funds SIP Dynamic Calculations
19/22
1380957.3 8.25 113928.98 9494.08 15780.5 6286.42
### 8.25 113410.35 9450.86 15780.5 6329.64
### 8.25 112888.15 9407.35 15780.5 6373.15
### 8.25 112362.37 9363.53 15780.5 6416.97
### 8.25 111832.97 9319.41 15780.5 6461.09
### 8.25 111299.93 9274.99 15780.5 6505.51
### 8.25 110763.22 9230.27 15780.5 6550.23
1336034.3 8.25 110222.83 9185.24 15780.5 6595.26### 8.25 109678.72 9139.89 15780.5 6640.61
### 8.25 109130.87 9094.24 15780.5 6686.26
### 8.25 108579.25 9048.27 15780.5 6732.23
### 8.25 108023.85 9001.99 15780.5 6778.51
### 8.25 107464.62 8955.38 15780.5 6825.12
### 8.25 106901.55 8908.46 15780.5 6872.04
### 8.25 106334.6 8861.22 15780.5 6919.28
### 8.25 105763.76 8813.65 15780.5 6966.85
### 8.25 105189 8765.75 15780.5 7014.75
### 8.25 104610.28 8717.52 15780.5 7062.98
### 8.25 104027.58 8668.97 15780.5 7111.53
### 8.25 103440.88 8620.07 15780.5 7160.43### 8.25 102850.15 8570.85 15780.5 7209.65
1239458.8 8.25 102255.35 8521.28 15780.5 7259.22
### 8.25 101656.47 8471.37 15780.5 7309.13
### 8.25 101053.46 8421.12 15780.5 7359.38
### 8.25 100446.31 8370.53 15780.5 7409.97
1210121.1 8.25 99834.99 8319.58 15780.5 7460.92
### 8.25 99219.46 8268.29 15780.5 7512.21
### 8.25 98599.71 8216.64 15780.5 7563.86
### 8.25 97975.69 8164.64 15780.5 7615.86
### 8.25 97347.38 8112.28 15780.5 7668.22
### 8.25 96714.75 8059.56 15780.5 7720.94
### 8.25 96077.78 8006.48 15780.5 7774.02### 8.25 95436.42 7953.03 15780.5 7827.47
### 8.25 94790.65 7899.22 15780.5 7881.28
### 8.25 94140.45 7845.04 15780.5 7935.46
### 8.25 93485.77 7790.48 15780.5 7990.02
### 8.25 92826.6 7735.55 15780.5 8044.95
1117125.9 8.25 92162.89 7680.24 15780.5 8100.26
### 8.25 91494.62 7624.55 15780.5 8155.95
### 8.25 90821.75 7568.48 15780.5 8212.02
### 8.25 90144.26 7512.02 15780.5 8268.48
### 8.25 89462.11 7455.18 15780.5 8325.32
### 8.25 88775.27 7397.94 15780.5 8382.56
### 8.25 88083.71 7340.31 15780.5 8440.19
### 8.25 87387.39 7282.28 15780.5 8498.22
1050742.9 8.25 86686.29 7223.86 15780.5 8556.64
### 8.25 85980.37 7165.03 15780.5 8615.47
### 8.25 85269.59 7105.8 15780.5 8674.7
### 8.25 84553.93 7046.16 15780.5 8734.34
### 8.25 83833.34 6986.11 15780.5 8794.39
### 8.25 83107.81 6925.65 15780.5 8854.85
998512.51 8.25 82377.28 6864.77 15780.5 8915.73
989596.78 8.25 81641.73 6803.48 15780.5 8977.02
-
8/7/2019 Mutual funds SIP Dynamic Calculations
20/22
980619.76 8.25 80901.13 6741.76 15780.5 9038.74
971581.02 8.25 80155.43 6679.62 15780.5 9100.88
962480.14 8.25 79404.61 6617.05 15780.5 9163.45
953316.69 8.25 78648.63 6554.05 15780.5 9226.45
944090.24 8.25 77887.45 6490.62 15780.5 9289.88
934800.36 8.25 77121.03 6426.75 15780.5 9353.75
925446.62 8.25 76349.35 6362.45 15780.5 9418.05
916028.56 8.25 75572.36 6297.7 15780.5 9482.8906545.76 8.25 74790.03 6232.5 15780.5 9548
896997.76 8.25 74002.32 6166.86 15780.5 9613.64
887384.12 8.25 73209.19 6100.77 15780.5 9679.73
877704.39 8.25 72410.61 6034.22 15780.5 9746.28
867958.1 8.25 71606.54 5967.21 15780.5 9813.29
858144.82 8.25 70796.95 5899.75 15780.5 9880.75
848264.06 8.25 69981.79 5831.82 15780.5 9948.68
838315.38 8.25 69161.02 5763.42 15780.5 10017.08
828298.3 8.25 68334.61 5694.55 15780.5 10085.95
818212.35 8.25 67502.52 5625.21 15780.5 10155.29
808057.06 8.25 66664.71 5555.39 15780.5 10225.11
797831.95 8.25 65821.14 5485.09 15780.5 10295.41787536.54 8.25 64971.76 5414.31 15780.5 10366.19
777170.36 8.25 64116.55 5343.05 15780.5 10437.45
766732.9 8.25 63255.46 5271.29 15780.5 10509.21
756223.69 8.25 62388.45 5199.04 15780.5 10581.46
745642.23 8.25 61515.48 5126.29 15780.5 10654.21
734988.02 8.25 60636.51 5053.04 15780.5 10727.46
724260.56 8.25 59751.5 4979.29 15780.5 10801.21
713459.35 8.25 58860.4 4905.03 15780.5 10875.47
702583.89 8.25 57963.17 4830.26 15780.5 10950.24
691633.65 8.25 57059.78 4754.98 15780.5 11025.52
680608.13 8.25 56150.17 4679.18 15780.5 11101.32
669506.81 8.25 55234.31 4602.86 15780.5 11177.64658329.17 8.25 54312.16 4526.01 15780.5 11254.49
647074.69 8.25 53383.66 4448.64 15780.5 11331.86
635742.82 8.25 52448.78 4370.73 15780.5 11409.77
624333.06 8.25 51507.48 4292.29 15780.5 11488.21
612844.85 8.25 50559.7 4213.31 15780.5 11567.19
601277.65 8.25 49605.41 4133.78 15780.5 11646.72
589630.94 8.25 48644.55 4053.71 15780.5 11726.79
577904.15 8.25 47677.09 3973.09 15780.5 11807.41
566096.74 8.25 46702.98 3891.92 15780.5 11888.58
554208.16 8.25 45722.17 3810.18 15780.5 11970.32
542237.84 8.25 44734.62 3727.89 15780.5 12052.61
530185.22 8.25 43740.28 3645.02 15780.5 12135.48
518049.75 8.25 42739.1 3561.59 15780.5 12218.91
505830.84 8.25 41731.04 3477.59 15780.5 12302.91
493527.93 8.25 40716.05 3393 15780.5 12387.5
481140.43 8.25 39694.09 3307.84 15780.5 12472.66
468667.77 8.25 38665.09 3222.09 15780.5 12558.41
456109.36 8.25 37629.02 3135.75 15780.5 12644.75
443464.61 8.25 36585.83 3048.82 15780.5 12731.68
430732.93 8.25 35535.47 2961.29 15780.5 12819.21
417913.72 8.25 34477.88 2873.16 15780.5 12907.34
-
8/7/2019 Mutual funds SIP Dynamic Calculations
21/22
405006.38 8.25 33413.03 2784.42 15780.5 12996.08
392010.3 8.25 32340.85 2695.07 15780.5 13085.43
378924.87 8.25 31261.3 2605.11 15780.5 13175.39
365749.48 8.25 30174.33 2514.53 15780.5 13265.97
352483.5 8.25 29079.89 2423.32 15780.5 13357.18
339126.33 8.25 27977.92 2331.49 15780.5 13449.01
325677.32 8.25 26868.38 2239.03 15780.5 13541.47
312135.85 8.25 25751.21 2145.93 15780.5 13634.57298501.29 8.25 24626.36 2052.2 15780.5 13728.3
284772.98 8.25 23493.77 1957.81 15780.5 13822.69
270950.3 8.25 22353.4 1862.78 15780.5 13917.72
257032.58 8.25 21205.19 1767.1 15780.5 14013.4
243019.18 8.25 20049.08 1670.76 15780.5 14109.74
228909.44 8.25 18885.03 1573.75 15780.5 14206.75
214702.69 8.25 17712.97 1476.08 15780.5 14304.42
200398.27 8.25 16532.86 1377.74 15780.5 14402.76
185995.51 8.25 15344.63 1278.72 15780.5 14501.78
171493.73 8.25 14148.23 1179.02 15780.5 14601.48
156892.25 8.25 12943.61 1078.63 15780.5 14701.87
142190.38 8.25 11730.71 977.56 15780.5 14802.94127387.44 8.25 10509.46 875.79 15780.5 14904.71
112482.73 8.25 9279.83 773.32 15780.5 15007.18
97475.55 8.25 8041.73 670.14 15780.5 15110.36
82365.19 8.25 6795.13 566.26 15780.5 15214.24
67150.95 8.25 5539.95 461.66 15780.5 15318.84
51832.11 8.25 4276.15 356.35 15780.5 15424.15
36407.96 8.25 3003.66 250.3 15780.5 15530.2
20877.77 8.25 1722.42 143.53 15780.5 15636.97
5240.8 8.25 432.37 36.03 15780.5 15744.47
-10503.67 8.25 -866.55 -72.21 15780.5 15852.71
-26356.38 8.25 -2174.4 -181.2 15780.5 15961.7
-42318.08 8.25 -3491.24 -290.94 15780.5 16071.44-58389.52 8.25 -4817.14 -401.43 15780.5 16181.93
-74571.45 8.25 -6152.14 -512.68 15780.5 16293.18
-90864.63 8.25 -7496.33 -624.69 15780.5 16405.19
### 8.25 -8849.76 -737.48 15780.5 16517.98
-123787.8 8.25 -10212.49 -851.04 15780.5 16631.54
### 8.25 -11584.6 -965.38 15780.5 16745.88
### 8.25 -12966.13 -1080.51 15780.5 16861.01
### 8.25 -14357.16 -1196.43 15780.5 16976.93
### 8.25 -15757.76 -1313.15 15780.5 17093.65
### 8.25 -17167.99 -1430.67 15780.5 17211.17
### 8.25 -18587.91 -1548.99 15780.5 17329.49
### 8.25 -20017.59 -1668.13 15780.5 17448.63
-260086.1 8.25 -21457.1 -1788.09 15780.5 17568.59
### 8.25 -22906.51 -1908.88 15780.5 17689.38
### 8.25 -24365.89 -2030.49 15780.5 17810.99
### 8.25 -25835.29 -2152.94 15780.5 17933.44
-331088.5 8.25 -27314.8 -2276.23 15780.5 18056.73
### 8.25 -28804.48 -2400.37 15780.5 18180.87
### 8.25 -30304.4 -2525.37 15780.5 18305.87
### 8.25 -31814.64 -2651.22 15780.5 18431.72
-404063.7 8.25 -33335.25 -2777.94 15780.5 18558.44
-
8/7/2019 Mutual funds SIP Dynamic Calculations
22/22
### 8.25 -34866.33 -2905.53 15780.5 18686.03
### 8.25 -36407.92 -3033.99 15780.5 18814.49
### 8.25 -37960.12 -3163.34 15780.5 18943.84
-479066.5 8.25 -39522.99 -3293.58 15780.5 19074.08
### 8.25 -41096.6 -3424.72 15780.5 19205.22
-517345.8 8.25 -42681.03 -3556.75 15780.5 19337.25
### 8.25 -44276.35 -3689.7 15780.5 19470.2
### 8.25 -45882.64 -3823.55 15780.5 19604.05-575757.3 8.25 -47499.98 -3958.33 15780.5 19738.83
### 8.25 -49128.43 -4094.04 15780.5 19874.54
### 8.25 -50768.08 -4230.67 15780.5 20011.17
### 8.25 -52419 -4368.25 15780.5 20148.75
### 8.25 -54081.27 -4506.77 15780.5 20287.27
### 8.25 -55754.97 -4646.25 15780.5 20426.75
### 8.25 -57440.18 -4786.68 15780.5 20567.18
### 8.25 -59136.97 -4928.08 15780.5 20708.58
### 8.25 -60845.43 -5070.45 15780.5 20850.95
### 8.25 -62565.63 -5213.8 15780.5 20994.3
### 8.25 -64297.66 -5358.14 15780.5 21138.64
### 8.25 -66041.6 -5503.47 15780.5 21283.97### 8.25 -67797.53 -5649.79 15780.5 21430.29
### 8.25 -69565.53 -5797.13 15780.5 21577.63
### 8.25 -71345.68 -5945.47 15780.5 21725.97
### 8.25 -73138.08 -6094.84 15780.5 21875.34
### 8.25 -74942.79 -6245.23 15780.5 22025.73
-930423.2 8.25 -76759.91 -6396.66 15780.5 22177.16
### 8.25 -78589.53 -6549.13 15780.5 22329.63
### 8.25 -80431.72 -6702.64 15780.5 22483.14
### 8.25 -82286.58 -6857.22 15780.5 22637.72
### 8.25 -84154.19 -7012.85 15780.5 22793.35
### 8.25 -86034.65 -7169.55 15780.5 22950.05
### 8.25 -87928.03 -7327.34 15780.5 23107.84### 8.25 -89834.42 -7486.2 15780.5 23266.7
### 8.25 -91753.92 -7646.16 15780.5 23426.66
### 8.25 -93686.62 -7807.22 15780.5 23587.72
### 8.25 -95632.61 -7969.38 15780.5 23749.88