8/3/2019 Goal Setting Calculator(2)

1/9

Tenure of Investment 20 20 20 20 20 20 20

Amount Required after Ten 2000000 2500000 3000000 3500000 4000000 4500000 5000000

Rate of Interest 15% 15% 15% 15% 15% 15% 15%

Systamatic Inv. Plan Req 1.300 1.625 1.951 2.276 2.601 2.926 3.251

8/3/2019 Goal Setting Calculator(2)

2/9

Retirement Child Education

Minimum Minimum

Monthly Income Requir 30000 Corpus for Higher Educ 1000000

Current Age 28 Current Age 1Retirement Age 50 Education Age 18

Pending Years 22 Pending Years 17

Rate of Inflation 6% Rate of Inflation 5%

Inflated Monthly Cost 108106

Corpus Requirement 16215918 Inflated Higher Educat 2292018

Current Value of corpu 0 Current Value of corpus 0

Value of corpus at Retir 0 Value of corpus at stud 0

Net corpus required 16215918 Net corpus required 2292018

SIP Requirement 7.693 SIP Requirement 2.415

Child Marriage World Tour

Minimum Minimum

Corpus for Marriage 1500000 Corpus for World Tour 4000000

Current Age 4 Current Age 32

Marriage Age 20 Tour Age 40

Pending Years 16 Pending Years 8

Rate of Inflation 5% Rate of Inflation 5%

Inflated Marriage Cost 3274312 Inflated World Tour Co 5909822

Current Value of corpu 150000 Current Value of corpus 0

Value of corpus at stud 1403643 Value of corpus at stud 0Net corpus required 1870669 Net corpus required 5909822

SIP Requirement 2.324 SIP Requirement 31.897

Total SIP Required 44.328

Total Single Investment 150000

8/3/2019 Goal Setting Calculator(2)

3/9

1297273,47 16215918,37

1297273,47 108106,1225

8/3/2019 Goal Setting Calculator(2)

4/9

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 InvestmentRate 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 10 Tenure of Investment 15 Tenure of Investment

Monthly Investment 5000 Monthly Investment 5000 Monthly Investment

8/3/2019 Goal Setting Calculator(2)

5/9

Rate of Interest 15% Rate of Interest 15% Rate of Interest

Corpus after Tenure 1.393.286 Corpus after Tenure 3.384.315 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

8/3/2019 Goal Setting Calculator(2)

6/9

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

350015%

5.305.842

20

4000

15%

6.063.820

25

4500

15%

14.778.332

20

5000

8/3/2019 Goal Setting Calculator(2)

7/9

15%

7.579.775

20

5500

15%

8.337.752

8/3/2019 Goal Setting Calculator(2)

8/9

Sheet4

ANNUALY = 18000

Tenure of Investment 10 10 10 10 15 15 15 15

Monthly Investment 1500 1500 1500 1500 1500 1500 1500 1500

Rate of Interest 15% 20% 25% 30% 15% 20% 25% 30%

Corpus after Tenure 417.986 573.545 799.207 1.129.026 1.015.295 1.701.442 2.933.677 5.176.565

ANNUALY = 20000

Tenure of Investment 10 10 10 10 15 15 15 15

Monthly Investment 1666,667 1666,667 1666,667 1666,6667 1666,6667 1666,6667 1666,6667 1666,6667

Rate of Interest 15% 20% 25% 30% 15% 20% 25% 30%

Corpus after Tenure 464.429 637.273 888.008 1.254.474 1.128.105 1.890.492 3.259.641 5.751.739

ANNUALY = 25000

Tenure of Investment 10 10 10 10 15 15 15 15

Monthly Investment 2083,333 2083,333 2083,333 2083,3333 2083,3333 2083,3333 2083,3333 2083,3333

Rate of Interest 15% 20% 25% 30% 15% 20% 25% 30%

Corpus after Tenure 580.536 796.591 ######### 1.568.092 1.410.131 2.363.114 4.074.552 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%

Corpus after Tenure 696.643 955.909 ######### 1.881.710 1.692.158 2.835.737 4.889.462 8.627.608

ANNUALY = 50000

Tenure of Investment 10 10 10 10 15 15 15 15

Monthly Investment 4166,667 4166,667 4166,667 4166,6667 4166,6667 4166,6667 4166,6667 4166,6667

Rate of Interest 15% 20% 25% 30% 15% 20% 25% 30%

Corpus after Tenure ######### ######### ######### 3.136.184 2.820.263 4.726.229 8.149.103 ##########

ANNUALY = 100000

Tenure of Investment 10 10 10 10 15 15 15 15

Monthly Investment 8333,333 8333,333 8333,333 8333,3333 8333,3333 8333,3333 8333,3333 8333,3333

Rate of Interest 15% 20% 25% 30% 15% 20% 25% 30%

Corpus after Tenure ######### ######### ######### 6.272.368 5.640.526 9.452.458 ######### ##########

ANNUALY = 150000

Tenure of Investment 10 10 10 10 15 15 15 15

Monthly Investment 12500 12500 12500 12500 12500 12500 12500 12500

Rate of Interest 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 10 10 10 10 15 15 15 15

Monthly Investment 16666,67 16666,67 16666,67 16666,667 16666,667 16666,667 16666,667 16666,667

Rate of Interest 15% 20% 25% 30% 15% 20% 25% 30%

Corpus after Tenure ######### ######### ######### ######### ######### 18.904.915 ######### ##########

Page 8

8/3/2019 Goal Setting Calculator(2)

9/9

Sheet4

20 20 20 20

1500 1500 1500 1500

15% 20% 25% 30%

2.273.932 4.742.219 ########## 22.984.885

20 20 20 20

1666,6667 1666,6667 1666,6667 1666,66667

15% 20% 25% 30%

2.526.592 5.269.132 ########## 25.538.761

20 20 20 20

2083,3333 2083,3333 2083,3333 2083,33333

15% 20% 25% 30%

3.158.240 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 20 20

4166,6667 4166,6667 4166,6667 4166,66667

15% 20% 25% 30%

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

20 20 20 20

8333,3333 8333,3333 8333,3333 8333,33333

15% 20% 25% 30%

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

20 20 20 20

12500 12500 12500 12500

15% 20% 25% 30%

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

20 20 20 20

16666,667 16666,667 16666,667 16666,6667

15% 20% 25% 30%

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

Page 9