Kashipara.com is a community of ONE million programmers and students, Just like you, Helping each other.Join them. It only takes a minute: Sign Up
Buy a laptop for coding and programming Buy a programming booksSIP Calculator - Calculate Returns on SIP Investment with dividend. also compare with fd return. Compare with loan EMI. The SIP calculator helps you calculate the wealth gain and expected returns for your monthly SIP investment. SIP calculator is an online tool that calculates the return on your mutual fund investment through SIP, based on an estimated rate of return and the future.
Buy a flat value of 40 lakhs and take loan of 30 lakhs you have pay EMI approx 28000 for 20 years. that flat available for rent at 12000. pay 12000 rent remaining amount 16000 SIP in different funds. they give good dividend after 20 years. down payment 10 lakhs you can buy a land plot for safe investment. After 20 years that flat house value is same as near 40 lakhs. If create SIP Then you gets as 40 lakhs dividend in 20 years and fund value is near 65 lakhs. Also invested fund give a 5 lakhs dividend every year after 20 years. Home loan EMI has a fixed interest rate that you have to pay on the borrowed amount, while SIP has a variable return rate that depends on the performance of the mutual fund scheme. While home loan EMI is a way for you to own a home, SIPs offer the potential for wealth creation. Also invest in direct mutual fund. Some Skim return CAGR 5% to 10% and also pay good dividend. List of fund given good dividend every year. Invest in various skim so your risk reduce and also get regularly dividend.
| Flat / Apartments Price : | 40 lakhs |
| Home Loan Amount : | 30 lakhs |
| Down Payment : | 10 lakhs |
| EMI : | 28000 Approx |
| Flat / Apartments Price after 20 year : | 35 lakh to 45 lakh Approx |
| SIP Amount : | 16000 |
| Flat / Apartments Amount : | 12000 |
| Down Payment Invest in plot : | 10 lakhs buy any plot or land this value increase after 20 year |
| Dividend Recives : | 35 Lakh Approx in 20 Year |
| Investment Value : | 60 Lakh Approx after 20 Year |
This Approx value SIP Return various.
| Month | SIP Amount | Total Investment | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 1. | 16000 | 16000 | 100 | 100 | 16000 | 15900 | 15900 |
| 2. | 16000 | 32000 | 200 | 200 | 32066 | 15800 | 15800 |
| 3. | 16000 | 48000 | 300 | 301 | 48199 | 15700 | 15699 |
| 4. | 16000 | 64000 | 400 | 402 | 64399 | 15600 | 15598 |
| 5. | 16000 | 80000 | 500 | 504 | 80667 | 15500 | 15496 |
| 6. | 16000 | 96000 | 600 | 606 | 97003 | 15400 | 15394 |
| 7. | 16000 | 112000 | 700 | 708 | 113407 | 15300 | 15292 |
| 8. | 16000 | 128000 | 800 | 811 | 129879 | 15200 | 15189 |
| 9. | 16000 | 144000 | 900 | 915 | 146420 | 15100 | 15085 |
| 10. | 16000 | 160000 | 1000 | 1018 | 163030 | 15000 | 14982 |
| 11. | 16000 | 176000 | 1100 | 1123 | 179709 | 14900 | 14877 |
| 12. | 16000 | 192000 | 1200 | 1227 | 196457 | 14800 | 14773 |
| 2 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 13. | 16000 | 208000 | 1300 | 1332 | 213275 | 14700 | 14668 |
| 14. | 16000 | 224000 | 1400 | 1438 | 230163 | 14600 | 14562 |
| 15. | 16000 | 240000 | 1500 | 1544 | 247122 | 14500 | 14456 |
| 16. | 16000 | 256000 | 1600 | 1650 | 264151 | 14400 | 14350 |
| 17. | 16000 | 272000 | 1700 | 1757 | 281251 | 14300 | 14243 |
| 18. | 16000 | 288000 | 1800 | 1865 | 298422 | 14200 | 14135 |
| 19. | 16000 | 304000 | 1900 | 1972 | 315665 | 14100 | 14028 |
| 20. | 16000 | 320000 | 2000 | 2081 | 332980 | 14000 | 13919 |
| 21. | 16000 | 336000 | 2100 | 2189 | 350367 | 13900 | 13811 |
| 22. | 16000 | 352000 | 2200 | 2298 | 367826 | 13800 | 13702 |
| 23. | 16000 | 368000 | 2300 | 2408 | 385358 | 13700 | 13592 |
| 24. | 16000 | 384000 | 2400 | 2518 | 402963 | 13600 | 13482 |
| 3 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 25. | 16000 | 400000 | 2500 | 2629 | 420642 | 13500 | 13371 |
| 26. | 16000 | 416000 | 2600 | 2739 | 438394 | 13400 | 13261 |
| 27. | 16000 | 432000 | 2700 | 2851 | 456220 | 13300 | 13149 |
| 28. | 16000 | 448000 | 2800 | 2963 | 474120 | 13200 | 13037 |
| 29. | 16000 | 464000 | 2900 | 3075 | 492095 | 13100 | 12925 |
| 30. | 16000 | 480000 | 3000 | 3188 | 510145 | 13000 | 12812 |
| 31. | 16000 | 496000 | 3100 | 3301 | 528270 | 12900 | 12699 |
| 32. | 16000 | 512000 | 3200 | 3415 | 546471 | 12800 | 12585 |
| 33. | 16000 | 528000 | 3300 | 3529 | 564747 | 12700 | 12471 |
| 34. | 16000 | 544000 | 3400 | 3644 | 583100 | 12600 | 12356 |
| 35. | 16000 | 560000 | 3500 | 3759 | 601529 | 12500 | 12241 |
| 36. | 16000 | 576000 | 3600 | 3875 | 620035 | 12400 | 12125 |
| 4 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 37. | 16000 | 592000 | 3700 | 3991 | 638618 | 12300 | 12009 |
| 38. | 16000 | 608000 | 3800 | 4107 | 657278 | 12200 | 11893 |
| 39. | 16000 | 624000 | 3900 | 4225 | 676016 | 12100 | 11775 |
| 40. | 16000 | 640000 | 4000 | 4342 | 694832 | 12000 | 11658 |
| 41. | 16000 | 656000 | 4100 | 4460 | 713727 | 11900 | 11540 |
| 42. | 16000 | 672000 | 4200 | 4579 | 732700 | 11800 | 11421 |
| 43. | 16000 | 688000 | 4300 | 4698 | 751752 | 11700 | 11302 |
| 44. | 16000 | 704000 | 4400 | 4818 | 770884 | 11600 | 11182 |
| 45. | 16000 | 720000 | 4500 | 4938 | 790096 | 11500 | 11062 |
| 46. | 16000 | 736000 | 4600 | 5058 | 809388 | 11400 | 10942 |
| 47. | 16000 | 752000 | 4700 | 5179 | 828760 | 11300 | 10821 |
| 48. | 16000 | 768000 | 4800 | 5301 | 848213 | 11200 | 10699 |
| 5 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 49. | 16000 | 784000 | 4900 | 5423 | 867747 | 11100 | 10577 |
| 50. | 16000 | 800000 | 5000 | 5546 | 887362 | 11000 | 10454 |
| 51. | 16000 | 816000 | 5100 | 5669 | 907059 | 10900 | 10331 |
| 52. | 16000 | 832000 | 5200 | 5792 | 926838 | 10800 | 10208 |
| 53. | 16000 | 848000 | 5300 | 5916 | 946699 | 10700 | 10084 |
| 54. | 16000 | 864000 | 5400 | 6041 | 966643 | 10600 | 9959 |
| 55. | 16000 | 880000 | 5500 | 6166 | 986670 | 10500 | 9834 |
| 56. | 16000 | 896000 | 5600 | 6292 | 1006781 | 10400 | 9708 |
| 57. | 16000 | 912000 | 5700 | 6418 | 1026975 | 10300 | 9582 |
| 58. | 16000 | 928000 | 5800 | 6545 | 1047254 | 10200 | 9455 |
| 59. | 16000 | 944000 | 5900 | 6672 | 1067617 | 10100 | 9328 |
| 60. | 16000 | 960000 | 6000 | 6800 | 1088065 | 10000 | 9200 |
| 6 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 61. | 16000 | 976000 | 6100 | 6928 | 1108598 | 9900 | 9072 |
| 62. | 16000 | 992000 | 6200 | 7057 | 1129217 | 9800 | 8943 |
| 63. | 16000 | 1008000 | 6300 | 7187 | 1149922 | 9700 | 8813 |
| 64. | 16000 | 1024000 | 6400 | 7316 | 1170713 | 9600 | 8684 |
| 65. | 16000 | 1040000 | 6500 | 7447 | 1191590 | 9500 | 8553 |
| 66. | 16000 | 1056000 | 6600 | 7578 | 1212554 | 9400 | 8422 |
| 67. | 16000 | 1072000 | 6700 | 7710 | 1233606 | 9300 | 8290 |
| 68. | 16000 | 1088000 | 6800 | 7842 | 1254746 | 9200 | 8158 |
| 69. | 16000 | 1104000 | 6900 | 7974 | 1275974 | 9100 | 8026 |
| 70. | 16000 | 1120000 | 7000 | 8108 | 1297290 | 9000 | 7892 |
| 71. | 16000 | 1136000 | 7100 | 8241 | 1318695 | 8900 | 7759 |
| 72. | 16000 | 1152000 | 7200 | 8376 | 1340189 | 8800 | 7624 |
| 7 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 73. | 16000 | 1168000 | 7300 | 8511 | 1361773 | 8700 | 7489 |
| 74. | 16000 | 1184000 | 7400 | 8646 | 1383447 | 8600 | 7354 |
| 75. | 16000 | 1200000 | 7500 | 8782 | 1405211 | 8500 | 7218 |
| 76. | 16000 | 1216000 | 7600 | 8919 | 1427066 | 8400 | 7081 |
| 77. | 16000 | 1232000 | 7700 | 9056 | 1449012 | 8300 | 6944 |
| 78. | 16000 | 1248000 | 7800 | 9194 | 1471049 | 8200 | 6806 |
| 79. | 16000 | 1264000 | 7900 | 9332 | 1493178 | 8100 | 6668 |
| 80. | 16000 | 1280000 | 8000 | 9471 | 1515399 | 8000 | 6529 |
| 81. | 16000 | 1296000 | 8100 | 9610 | 1537713 | 7900 | 6390 |
| 82. | 16000 | 1312000 | 8200 | 9750 | 1560120 | 7800 | 6250 |
| 83. | 16000 | 1328000 | 8300 | 9891 | 1582620 | 7700 | 6109 |
| 84. | 16000 | 1344000 | 8400 | 10032 | 1605214 | 7600 | 5968 |
| 8 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 85. | 16000 | 1360000 | 8500 | 10174 | 1627902 | 7500 | 5826 |
| 86. | 16000 | 1376000 | 8600 | 10316 | 1650684 | 7400 | 5684 |
| 87. | 16000 | 1392000 | 8700 | 10459 | 1673561 | 7300 | 5541 |
| 88. | 16000 | 1408000 | 8800 | 10603 | 1696534 | 7200 | 5397 |
| 89. | 16000 | 1424000 | 8900 | 10747 | 1719602 | 7100 | 5253 |
| 90. | 16000 | 1440000 | 9000 | 10892 | 1742767 | 7000 | 5108 |
| 91. | 16000 | 1456000 | 9100 | 11037 | 1766028 | 6900 | 4963 |
| 92. | 16000 | 1472000 | 9200 | 11183 | 1789386 | 6800 | 4817 |
| 93. | 16000 | 1488000 | 9300 | 11330 | 1812841 | 6700 | 4670 |
| 94. | 16000 | 1504000 | 9400 | 11477 | 1836394 | 6600 | 4523 |
| 95. | 16000 | 1520000 | 9500 | 11625 | 1860045 | 6500 | 4375 |
| 96. | 16000 | 1536000 | 9600 | 11773 | 1883795 | 6400 | 4227 |
| 9 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 97. | 16000 | 1552000 | 9700 | 11922 | 1907644 | 6300 | 4078 |
| 98. | 16000 | 1568000 | 9800 | 12072 | 1931592 | 6200 | 3928 |
| 99. | 16000 | 1584000 | 9900 | 12222 | 1955640 | 6100 | 3778 |
| 100. | 16000 | 1600000 | 10000 | 12373 | 1979788 | 6000 | 3627 |
| 101. | 16000 | 1616000 | 10100 | 12525 | 2004037 | 5900 | 3475 |
| 102. | 16000 | 1632000 | 10200 | 12677 | 2028387 | 5800 | 3323 |
| 103. | 16000 | 1648000 | 10300 | 12830 | 2052838 | 5700 | 3170 |
| 104. | 16000 | 1664000 | 10400 | 12983 | 2077391 | 5600 | 3017 |
| 105. | 16000 | 1680000 | 10500 | 13137 | 2102046 | 5500 | 2863 |
| 106. | 16000 | 1696000 | 10600 | 13292 | 2126804 | 5400 | 2708 |
| 107. | 16000 | 1712000 | 10700 | 13447 | 2151665 | 5300 | 2553 |
| 108. | 16000 | 1728000 | 10800 | 13603 | 2176630 | 5200 | 2397 |
| 10 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 109. | 16000 | 1744000 | 10900 | 13760 | 2201699 | 5100 | 2240 |
| 110. | 16000 | 1760000 | 11000 | 13917 | 2226872 | 5000 | 2083 |
| 111. | 16000 | 1776000 | 11100 | 14075 | 2252150 | 4900 | 1925 |
| 112. | 16000 | 1792000 | 11200 | 14234 | 2277533 | 4800 | 1766 |
| 113. | 16000 | 1808000 | 11300 | 14393 | 2303022 | 4700 | 1607 |
| 114. | 16000 | 1824000 | 11400 | 14553 | 2328617 | 4600 | 1447 |
| 115. | 16000 | 1840000 | 11500 | 14714 | 2354319 | 4500 | 1286 |
| 116. | 16000 | 1856000 | 11600 | 14875 | 2380128 | 4400 | 1125 |
| 117. | 16000 | 1872000 | 11700 | 15037 | 2406045 | 4300 | 963 |
| 118. | 16000 | 1888000 | 11800 | 15200 | 2432070 | 4200 | 800 |
| 119. | 16000 | 1904000 | 11900 | 15363 | 2458203 | 4100 | 637 |
| 120. | 16000 | 1920000 | 12000 | 15527 | 2484445 | 4000 | 473 |
| 11 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 121. | 16000 | 1936000 | 12100 | 15692 | 2510796 | 3900 | 308 |
| 122. | 16000 | 1952000 | 12200 | 15857 | 2537257 | 3800 | 143 |
| 123. | 16000 | 1968000 | 12300 | 16023 | 2563828 | 3700 | -23 |
| 124. | 16000 | 1984000 | 12400 | 16190 | 2590510 | 3600 | -190 |
| 125. | 16000 | 2000000 | 12500 | 16358 | 2617303 | 3500 | -358 |
| 126. | 16000 | 2016000 | 12600 | 16526 | 2644208 | 3400 | -526 |
| 127. | 16000 | 2032000 | 12700 | 16695 | 2671225 | 3300 | -695 |
| 128. | 16000 | 2048000 | 12800 | 16864 | 2698355 | 3200 | -864 |
| 129. | 16000 | 2064000 | 12900 | 17034 | 2725598 | 3100 | -1034 |
| 130. | 16000 | 2080000 | 13000 | 17205 | 2752954 | 3000 | -1205 |
| 131. | 16000 | 2096000 | 13100 | 17377 | 2780424 | 2900 | -1377 |
| 132. | 16000 | 2112000 | 13200 | 17550 | 2808009 | 2800 | -1550 |
| 12 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 133. | 16000 | 2128000 | 13300 | 17723 | 2835709 | 2700 | -1723 |
| 134. | 16000 | 2144000 | 13400 | 17897 | 2863524 | 2600 | -1897 |
| 135. | 16000 | 2160000 | 13500 | 18071 | 2891455 | 2500 | -2071 |
| 136. | 16000 | 2176000 | 13600 | 18246 | 2919502 | 2400 | -2246 |
| 137. | 16000 | 2192000 | 13700 | 18422 | 2947666 | 2300 | -2422 |
| 138. | 16000 | 2208000 | 13800 | 18599 | 2975947 | 2200 | -2599 |
| 139. | 16000 | 2224000 | 13900 | 18777 | 3004346 | 2100 | -2777 |
| 140. | 16000 | 2240000 | 14000 | 18955 | 3032864 | 2000 | -2955 |
| 141. | 16000 | 2256000 | 14100 | 19134 | 3061500 | 1900 | -3134 |
| 142. | 16000 | 2272000 | 14200 | 19314 | 3090256 | 1800 | -3314 |
| 143. | 16000 | 2288000 | 14300 | 19494 | 3119132 | 1700 | -3494 |
| 144. | 16000 | 2304000 | 14400 | 19675 | 3148128 | 1600 | -3675 |
| 13 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 145. | 16000 | 2320000 | 14500 | 19857 | 3177245 | 1500 | -3857 |
| 146. | 16000 | 2336000 | 14600 | 20040 | 3206483 | 1400 | -4040 |
| 147. | 16000 | 2352000 | 14700 | 20224 | 3235843 | 1300 | -4224 |
| 148. | 16000 | 2368000 | 14800 | 20408 | 3265325 | 1200 | -4408 |
| 149. | 16000 | 2384000 | 14900 | 20593 | 3294930 | 1100 | -4593 |
| 150. | 16000 | 2400000 | 15000 | 20779 | 3324658 | 1000 | -4779 |
| 151. | 16000 | 2416000 | 15100 | 20965 | 3354510 | 900 | -4965 |
| 152. | 16000 | 2432000 | 15200 | 21153 | 3384487 | 800 | -5153 |
| 153. | 16000 | 2448000 | 15300 | 21341 | 3414589 | 700 | -5341 |
| 154. | 16000 | 2464000 | 15400 | 21530 | 3444816 | 600 | -5530 |
| 155. | 16000 | 2480000 | 15500 | 21719 | 3475169 | 500 | -5719 |
| 156. | 16000 | 2496000 | 15600 | 21910 | 3505648 | 400 | -5910 |
| 14 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 157. | 16000 | 2512000 | 15700 | 22101 | 3536254 | 300 | -6101 |
| 158. | 16000 | 2528000 | 15800 | 22293 | 3566988 | 200 | -6293 |
| 159. | 16000 | 2544000 | 15900 | 22486 | 3597850 | 100 | -6486 |
| 160. | 16000 | 2560000 | 16000 | 22680 | 3628841 | 0 | -6680 |
| 161. | 16000 | 2576000 | 16100 | 22874 | 3659961 | -100 | -6874 |
| 162. | 16000 | 2592000 | 16200 | 23070 | 3691210 | -200 | -7070 |
| 163. | 16000 | 2608000 | 16300 | 23266 | 3722590 | -300 | -7266 |
| 164. | 16000 | 2624000 | 16400 | 23463 | 3754100 | -400 | -7463 |
| 165. | 16000 | 2640000 | 16500 | 23660 | 3785742 | -500 | -7660 |
| 166. | 16000 | 2656000 | 16600 | 23859 | 3817515 | -600 | -7859 |
| 167. | 16000 | 2672000 | 16700 | 24058 | 3849421 | -700 | -8058 |
| 168. | 16000 | 2688000 | 16800 | 24259 | 3881460 | -800 | -8259 |
| 15 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 169. | 16000 | 2704000 | 16900 | 24460 | 3913632 | -900 | -8460 |
| 170. | 16000 | 2720000 | 17000 | 24662 | 3945938 | -1000 | -8662 |
| 171. | 16000 | 2736000 | 17100 | 24864 | 3978379 | -1100 | -8864 |
| 172. | 16000 | 2752000 | 17200 | 25068 | 4010955 | -1200 | -9068 |
| 173. | 16000 | 2768000 | 17300 | 25272 | 4043667 | -1300 | -9272 |
| 174. | 16000 | 2784000 | 17400 | 25478 | 4076515 | -1400 | -9478 |
| 175. | 16000 | 2800000 | 17500 | 25684 | 4109500 | -1500 | -9684 |
| 176. | 16000 | 2816000 | 17600 | 25891 | 4142622 | -1600 | -9891 |
| 177. | 16000 | 2832000 | 17700 | 26099 | 4175882 | -1700 | -10099 |
| 178. | 16000 | 2848000 | 17800 | 26308 | 4209281 | -1800 | -10308 |
| 179. | 16000 | 2864000 | 17900 | 26517 | 4242819 | -1900 | -10517 |
| 180. | 16000 | 2880000 | 18000 | 26728 | 4276497 | -2000 | -10728 |
| 16 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 181. | 16000 | 2896000 | 18100 | 26939 | 4310315 | -2100 | -10939 |
| 182. | 16000 | 2912000 | 18200 | 27151 | 4344274 | -2200 | -11151 |
| 183. | 16000 | 2928000 | 18300 | 27364 | 4378375 | -2300 | -11364 |
| 184. | 16000 | 2944000 | 18400 | 27578 | 4412618 | -2400 | -11578 |
| 185. | 16000 | 2960000 | 18500 | 27793 | 4447003 | -2500 | -11793 |
| 186. | 16000 | 2976000 | 18600 | 28009 | 4481532 | -2600 | -12009 |
| 187. | 16000 | 2992000 | 18700 | 28226 | 4516205 | -2700 | -12226 |
| 188. | 16000 | 3008000 | 18800 | 28443 | 4551022 | -2800 | -12443 |
| 189. | 16000 | 3024000 | 18900 | 28662 | 4585984 | -2900 | -12662 |
| 190. | 16000 | 3040000 | 19000 | 28881 | 4621092 | -3000 | -12881 |
| 191. | 16000 | 3056000 | 19100 | 29102 | 4656346 | -3100 | -13102 |
| 192. | 16000 | 3072000 | 19200 | 29323 | 4691747 | -3200 | -13323 |
| 17 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 193. | 16000 | 3088000 | 19300 | 29545 | 4727295 | -3300 | -13545 |
| 194. | 16000 | 3104000 | 19400 | 29768 | 4762992 | -3400 | -13768 |
| 195. | 16000 | 3120000 | 19500 | 29992 | 4798837 | -3500 | -13992 |
| 196. | 16000 | 3136000 | 19600 | 30217 | 4834832 | -3600 | -14217 |
| 197. | 16000 | 3152000 | 19700 | 30443 | 4870977 | -3700 | -14443 |
| 198. | 16000 | 3168000 | 19800 | 30670 | 4907272 | -3800 | -14670 |
| 199. | 16000 | 3184000 | 19900 | 30898 | 4943718 | -3900 | -14898 |
| 200. | 16000 | 3200000 | 20000 | 31126 | 4980316 | -4000 | -15126 |
| 201. | 16000 | 3216000 | 20100 | 31356 | 5017067 | -4100 | -15356 |
| 202. | 16000 | 3232000 | 20200 | 31587 | 5053971 | -4200 | -15587 |
| 203. | 16000 | 3248000 | 20300 | 31818 | 5091029 | -4300 | -15818 |
| 204. | 16000 | 3264000 | 20400 | 32051 | 5128241 | -4400 | -16051 |
| 18 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 205. | 16000 | 3280000 | 20500 | 32285 | 5165608 | -4500 | -16285 |
| 206. | 16000 | 3296000 | 20600 | 32519 | 5203131 | -4600 | -16519 |
| 207. | 16000 | 3312000 | 20700 | 32755 | 5240810 | -4700 | -16755 |
| 208. | 16000 | 3328000 | 20800 | 32991 | 5278646 | -4800 | -16991 |
| 209. | 16000 | 3344000 | 20900 | 33229 | 5316640 | -4900 | -17229 |
| 210. | 16000 | 3360000 | 21000 | 33467 | 5354792 | -5000 | -17467 |
| 211. | 16000 | 3376000 | 21100 | 33706 | 5393103 | -5100 | -17706 |
| 212. | 16000 | 3392000 | 21200 | 33947 | 5431574 | -5200 | -17947 |
| 213. | 16000 | 3408000 | 21300 | 34188 | 5470205 | -5300 | -18188 |
| 214. | 16000 | 3424000 | 21400 | 34431 | 5508997 | -5400 | -18431 |
| 215. | 16000 | 3440000 | 21500 | 34674 | 5547951 | -5500 | -18674 |
| 216. | 16000 | 3456000 | 21600 | 34919 | 5587067 | -5600 | -18919 |
| 19 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 217. | 16000 | 3472000 | 21700 | 35164 | 5626346 | -5700 | -19164 |
| 218. | 16000 | 3488000 | 21800 | 35411 | 5665789 | -5800 | -19411 |
| 219. | 16000 | 3504000 | 21900 | 35658 | 5705396 | -5900 | -19658 |
| 220. | 16000 | 3520000 | 22000 | 35907 | 5745168 | -6000 | -19907 |
| 221. | 16000 | 3536000 | 22100 | 36156 | 5785106 | -6100 | -20156 |
| 222. | 16000 | 3552000 | 22200 | 36407 | 5825210 | -6200 | -20407 |
| 223. | 16000 | 3568000 | 22300 | 36659 | 5865481 | -6300 | -20659 |
| 224. | 16000 | 3584000 | 22400 | 36912 | 5905920 | -6400 | -20912 |
| 225. | 16000 | 3600000 | 22500 | 37165 | 5946528 | -6500 | -21165 |
| 226. | 16000 | 3616000 | 22600 | 37420 | 5987305 | -6600 | -21420 |
| 227. | 16000 | 3632000 | 22700 | 37676 | 6028252 | -6700 | -21676 |
| 228. | 16000 | 3648000 | 22800 | 37933 | 6069369 | -6800 | -21933 |
| 20 | |||||||
| Month | SIP Amount | Investment Amount | FD Interest | Fund Dividend | Fund Value | Installment different with Interest | Installment different with Dividend |
| 229. | 16000 | 3664000 | 22900 | 38191 | 6110658 | -6900 | -22191 |
| 230. | 16000 | 3680000 | 23000 | 38450 | 6152119 | -7000 | -22450 |
| 231. | 16000 | 3696000 | 23100 | 38710 | 6193752 | -7100 | -22710 |
| 232. | 16000 | 3712000 | 23200 | 38972 | 6235559 | -7200 | -22972 |
| 233. | 16000 | 3728000 | 23300 | 39234 | 6277540 | -7300 | -23234 |
| 234. | 16000 | 3744000 | 23400 | 39498 | 6319696 | -7400 | -23498 |
| 235. | 16000 | 3760000 | 23500 | 39762 | 6362028 | -7500 | -23762 |
| 236. | 16000 | 3776000 | 23600 | 40028 | 6404536 | -7600 | -24028 |
| 237. | 16000 | 3792000 | 23700 | 40295 | 6447221 | -7700 | -24295 |
| 238. | 16000 | 3808000 | 23800 | 40563 | 6490084 | -7800 | -24563 |
| 239. | 16000 | 3824000 | 23900 | 40832 | 6533126 | -7900 | -24832 |
| 240. | 16000 | 3840000 | 24000 | 41102 | 6576347 | -8000 | -25102 |
| Month | SIP Amount | Investment Total Amount | Total FD Interest | Total Dividend | Fund Value | ||
| Total | SIP Amount | 3840000 | 4145671 | 2892000 | 6576347 |
