Mutual funds SIP Dynamic Calculations

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.


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.


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)


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/


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


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


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.


8/22

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


9/22

8

9

10 250,000

11

12

13

14

15 500,000


Total Amount received 930,000


Systematic Investment Plan (SIP)

Monthly Investment Rs. 4,000

For years 1.00

Returns Expectation - Ann 15.00%

End Value in Future 51,817


Present value 48,884

Future Value Calculator (growing)


After years 29.00

Compounding Rate - Ann 15.00%

Future value Rs. 2,983,387

Future Value Calculator (decreasing)


After years 3.00


Future value Rs. 8,396

Weighted Average Returns

Asset Class Amt. Invested Exp Returns

A 100,000 10.00%

HOME


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


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


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


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?


14/22

HOME


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!!!


16/22


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


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


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


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


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


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

Documents

Mutual funds SIP Dynamic Calculations