Vous êtes sur la page 1sur 9

Tenure of Investment

20
20
20
20
20
20
20
Amount Required after Tenure
2000000 2500000 3000000 3500000 4000000 4500000 5000000
Rate of Interest
15%
15%
15%
15%
15%
15%
15%
Systamatic Inv. Plan Required
1.300
1.625
1.951
2.276
2.601
2.926
3.251

Retirement

Child Education

Minimum
Monthly Income Requirement 30000
Current Age
28
Retirement Age
50
Pending Years
22
Rate of Inflation
6%
Inflated Monthly Cost
108106
Corpus Requirement @ 8%
16215918
Current Value of corpus available 0
Value of corpus at Retirement age 0
Net corpus required
16215918

Minimum
Corpus for Higher Education
1000000
Current Age
1
Education Age
18
Pending Years
17
Rate of Inflation
5%

SIP Requirement

SIP Requirement

7.693

Inflated Higher Education2292018


Cost
Current Value of corpus available 0
Value of corpus at study age
0
Net corpus required
2292018
2.415

Child Marriage

World Tour

Minimum
Corpus for Marriage
1500000
Current Age
4
Marriage Age
20
Pending Years
16
Rate of Inflation
5%
Inflated Marriage Cost 3274312
Current Value of corpus available
150000
Value of corpus at study age
1403643
Net corpus required
1870669

Minimum
Corpus for World Tour
4000000
Current Age
32
Tour Age
40
Pending Years
8
Rate of Inflation
5%
Inflated World Tour Cost 5909822
Current Value of corpus available 0
Value of corpus at study age
0
Net corpus required
5909822

SIP Requirement

SIP Requirement

Total SIP Required


Total Single Investment

2.324
44.328
150000

31.897

1297273,47
1297273,47

16215918,37
108106,1225

ANNUALY -18000
Tenure of Investment

10

Tenure of Investment

15

Tenure of Investment

Monthly Investment

1500

Monthly Investment

1500

Monthly Investment

Rate of Interest

15%

Rate of Interest

15%

Rate of Interest

Corpus after Tenure

417.986

Corpus after Tenure

1.015.295

Corpus after Tenure

ANNUALY -24000
Tenure of Investment

10

Tenure of Investment

15

Tenure of Investment

Monthly Investment

2000

Monthly Investment

2000

Monthly Investment

Rate of Interest

15%

Rate of Interest

15%

Rate of Interest

Corpus after Tenure

557.315

Corpus after Tenure

1.353.726

Corpus after Tenure

30000
Tenure of Investment

10

Tenure of Investment

15

Tenure of Investment

Monthly Investment

2500

Monthly Investment

2500

Monthly Investment

Rate of Interest

15%

Rate of Interest

15%

Rate of Interest

Corpus after Tenure

696.643

Corpus after Tenure

1.692.158

Corpus after Tenure

36000
Tenure of Investment

10

Tenure of Investment

15

Tenure of Investment

Monthly Investment

3000

Monthly Investment

3000

Monthly Investment

Rate of Interest

15%

Rate of Interest

15%

Rate of Interest

Corpus after Tenure

835.972

Corpus after Tenure

2.030.589

Corpus after Tenure

42000
Tenure of Investment

10

Tenure of Investment

15

Tenure of Investment

Monthly Investment

3500

Monthly Investment

3500

Monthly Investment

Rate of Interest

15%

Rate of Interest

15%

Rate of Interest

Corpus after Tenure

975.300

Corpus after Tenure

2.369.021

Corpus after Tenure

48000
Tenure of Investment

10

Tenure of Investment

15

Tenure of Investment

Monthly Investment

4000

Monthly Investment

4000

Monthly Investment

Rate of Interest

15%

Rate of Interest

15%

Rate of Interest

Corpus after Tenure

1.114.629

Corpus after Tenure

2.707.452

Corpus after Tenure

54000
Tenure of Investment

10

Tenure of Investment

15

Tenure of Investment

Monthly Investment

4500

Monthly Investment

4500

Monthly Investment

Rate of Interest

15%

Rate of Interest

15%

Rate of Interest

Corpus after Tenure

1.253.958

Corpus after Tenure

3.045.884

Corpus after Tenure

60000
Tenure of Investment
Monthly Investment

10
5000

Tenure of Investment
Monthly Investment

15
5000

Tenure of Investment
Monthly Investment

Rate of Interest

15%

Corpus after Tenure

1.393.286

Rate of Interest
Corpus after Tenure

15%
3.384.315

Rate of Interest
Corpus after Tenure

66000
Tenure of Investment

10

Tenure of Investment

15

Tenure of Investment

Monthly Investment

5500

Monthly Investment

5500

Monthly Investment

Rate of Interest

15%

Rate of Interest

15%

Rate of Interest

Corpus after Tenure

1.532.615

Corpus after Tenure

3.722.747

Corpus after Tenure

20
1500
15%
2.273.932

20
2000
15%
3.031.910

20
2500
15%
3.789.887

20
3000
15%
4.547.865

20
3500
15%
5.305.842

20
4000
15%
6.063.820

25
4500
15%
14.778.332

20
5000

15%
7.579.775

20
5500
15%
8.337.752

Sheet4
ANNUALY = 18000
Tenure of Investment
Monthly Investment
Rate of Interest
Corpus after Tenure

10

10

10

10

15

15

15

15

1500

1500

1500

1500

1500

1500

1500

1500

25%

30%

15%

20%

25%

30%

799.207 1.129.026

1.015.295

1.701.442 2.933.677

5.176.565

15%

20%

417.986

573.545

ANNUALY = 20000
Tenure of Investment
Monthly Investment
Rate of Interest
Corpus after Tenure

10

10

1666,667

1666,667

15%

20%

464.429

637.273

10

15

1666,667 1666,6667

10

1666,6667

30%

15%

888.008 1.254.474

25%

1.128.105

15

15

1666,6667 1666,6667

15

1666,6667

25%

30%

1.890.492 3.259.641

20%

5.751.739

ANNUALY = 25000
Tenure of Investment
Monthly Investment
Rate of Interest
Corpus after Tenure

10

10

2083,333

2083,333

15%
580.536

20%

10

15

2083,333 2083,3333

10

2083,3333

30%

15%

796.591 ######### 1.568.092

25%

1.410.131

15

15

2083,3333 2083,3333

15

2083,3333

25%

30%

2.363.114 4.074.552

20%

7.189.674

ANNUALY = 30000
Tenure of Investment

10

10

10

10

15

15

15

15

Monthly Investment

2500

2500

2500

2500

2500

2500

2500

2500

Rate of Interest

15%

20%

25%

30%

15%

20%

25%

30%

955.909 ######### 1.881.710

1.692.158

2.835.737 4.889.462

8.627.608

Corpus after Tenure

696.643

ANNUALY = 50000
Tenure of Investment
Monthly Investment
Rate of Interest

10

10

4166,667

4166,667

15%

20%

10

15

4166,667 4166,6667

10

4166,6667

30%

15%

Corpus after Tenure ######### ######### ######### 3.136.184

25%

2.820.263

15

15

4166,6667 4166,6667

15

4166,6667

20%

25%

30%

4.726.229 8.149.103 ##########

ANNUALY = 100000
Tenure of Investment
Monthly Investment
Rate of Interest

10

10

8333,333

8333,333

15%

20%

10

15

8333,333 8333,3333

10

8333,3333

30%

15%

Corpus after Tenure ######### ######### ######### 6.272.368

25%

5.640.526

15

15

8333,3333 8333,3333

15

8333,3333

20%

25%

30%

9.452.458 ######### ##########

ANNUALY = 150000
Tenure of Investment
Monthly Investment
Rate of Interest

10

10

10

10

15

15

15

15

12500

12500

12500

12500

12500

12500

12500

12500

15%

20%

25%

30%

15%

20%

25%

30%

Corpus after Tenure ######### ######### ######### 9.408.552

8.460.789 14.178.686 ######### ##########

ANNUALY = 200000
Tenure of Investment
Monthly Investment
Rate of Interest

10

10

16666,67

16666,67

15%

20%

10

15

16666,67 16666,667

10

16666,667

25%

30%

Corpus after Tenure ######### ######### ######### #########

Page 8

15%

15

15

16666,667 16666,667

15

16666,667

20%

25%

30%

######### 18.904.915 ######### ##########

Sheet4
20

20

20

20

1500

1500

1500

1500

20%

25%

30%

15%
2.273.932

4.742.219 ########## 22.984.885

20

20

1666,6667

1666,6667

15%
2.526.592

20%

20

20
2083,3333

15%

20

25%

30%

5.269.132 ########## 25.538.761

2083,3333
3.158.240

20

1666,6667 1666,66667

20%

20

20

2083,3333 2083,33333
25%

30%

6.586.415 ########## 31.923.451

20

20

20

20

2500

2500

2500

2500

15%

20%

25%

30%

3.789.887

7.903.698 ########## 38.308.141

20

20

4166,6667

4166,6667

15%

20%

20

20

4166,6667 4166,66667
25%

30%

6.316.479 ########## ########## 63.846.902

20

20

8333,3333

8333,3333

15%

20%

20

20

8333,3333 8333,33333
25%

30%

######### ########## ########## ##########

20

20

20

20

12500

12500

12500

12500

15%

20%

25%

30%

######### ########## ########## ##########

20

20

16666,667

16666,667

15%

20%

20

20

16666,667 16666,6667
25%

30%

######### ########## ########## ##########

Page 9