@php //rate1 = (1+Q10%)^(1/12)-1 (Q10 = senario 1) //rate2 = (1+Q11%)^(1/12)-1 (Q10 = senario 2) $number_of_months = $period*12; $rate1_percent = pow((1+($interest1/100)), (1/12))-1; //senario1_amount = (1+AV32)*Q7*(((1+AV32)^(AV31)-1)/AV32) $senario1_amount = (1+$rate1_percent)*$amount*((pow((1+$rate1_percent),($number_of_months))-1)/$rate1_percent); if (isset($interest2)){ $rate2_percent = pow((1+($interest2/100)), (1/12))-1; $senario2_amount = (1+$rate2_percent)*$amount*((pow((1+$rate2_percent),($number_of_months))-1)/$rate2_percent); } //Step UP (Q7*12)*(((1+Q13%)^(Q8)-1)/((1+Q13%)-1)) if(isset($include_step_up) && $include_step_up=='yes'){ //(1+AV32)*Q7*(((1+AV32)^(12)-1)/AV32) $ap1 = (1+$rate1_percent)*$amount*((pow((1+$rate1_percent),(12))-1)/$rate1_percent); $stepup_amount = $amount*12 * (pow((1+$step_up_rate/100),($period))-1) / ((1+$step_up_rate/100)-1); //One = (AV34/(Q10%-Q13%))*((1+Q10%)^(Q8)-(1+Q13%)^(Q8)) //$stepup_senario1_amount = (1+$rate1_percent)*$stepup_amount*((pow((1+$rate1_percent),($number_of_months))-1)/$rate1_percent); $stepup_senario1_amount = ($ap1/($interest1/100-$step_up_rate/100))*(pow((1+$interest1/100),$period)-pow((1+$step_up_rate/100),$period)); if (isset($interest2)){ //(1+AV32)*Q7*(((1+AV32)^(12)-1)/AV32) $ap2 = (1+$rate2_percent)*$amount*((pow((1+$rate2_percent),(12))-1)/$rate2_percent); $stepup_senario2_amount = ($ap2/($interest2/100-$step_up_rate/100))*(pow((1+$interest2/100),$period)-pow((1+$step_up_rate/100),$period)); } } @endphp
 

SIP @if(isset($clientname)) Proposal For {{$clientname?$clientname:''}} @else Planning @endif

@if(isset($include_step_up) && $include_step_up=='yes') @endif @if(!isset($interest2)) @endif
Monthly SIP Amount ₹ {{custome_money_format($amount)}}
SIP Period {{$period?$period:0}} Years
Step-Up % Every Year {{$step_up_rate?number_format($step_up_rate, 2, '.', ''):0}} %
Expected Rate of Return {{$interest1?number_format($interest1, 2, '.', ''):0}} %
@if(isset($include_step_up) && $include_step_up=='yes') @if(!isset($interest2))
@endif

Total Investment

Normal SIP Step-Up SIP
₹ {{custome_money_format($amount*$period*12)}} ₹ {{custome_money_format($stepup_amount)}}
@else

Total Investment

₹ {{custome_money_format($amount*$period*12)}}
@endif @if(!isset($interest2))
@endif

Expected Future Value

@if(isset($interest2)) @if(isset($include_step_up) && $include_step_up=='yes') @else @endif @else @if(isset($include_step_up) && $include_step_up=='yes') @else @endif @endif
Mode Scenario 1 @ {{$interest1?number_format($interest1, 2, '.', ''):0}} % Scenario 2 @ {{$interest1?number_format($interest2, 2, '.', ''):0}} %
Normal SIP ₹ {{custome_money_format($senario1_amount)}} ₹ {{custome_money_format($senario2_amount)}}
Step-Up SIP ₹ {{custome_money_format($stepup_senario1_amount)}} ₹ {{custome_money_format($stepup_senario2_amount)}}
Scenario 1 @ {{$interest1?number_format($interest1, 2, '.', ''):0}} % Scenario 2 @ {{$interest1?number_format($interest2, 2, '.', ''):0}} %
₹ {{custome_money_format($senario1_amount)}} ₹ {{custome_money_format($senario2_amount)}}
Normal SIP Step-Up SIP
₹ {{custome_money_format($senario1_amount)}} ₹ {{custome_money_format($stepup_senario1_amount)}}
₹ {{custome_money_format($senario1_amount)}}
@if(!isset($interest2))
@endif

* Mutual fund investments are subject to marker risks, read all scheme related documents carefully.
* Returns are not guaranteed. The above is for illustration purpose only.

@include('frontend.calculators.common.footer') @if(isset($report) && $report=='detailed')
 

@if(isset($include_step_up) && $include_step_up=='yes') Normal SIP
@endif Year-Wise Projected Value

@if(isset($interest2)) @php $previous_amount_int1 = $amount; $previous_amount_int2 = $amount; @endphp @for($i=1;$i<=$period;$i++) @php $previous_amount_int1 = (1+$rate1_percent)*$amount*((pow((1+$rate1_percent),($i*12))-1)/$rate1_percent); $previous_amount_int2 = (1+$rate2_percent)*$amount*((pow((1+$rate2_percent),($i*12))-1)/$rate2_percent); @endphp @if($i%25==0 && $period>25 && $period>$i)
Year Monthly Investment Annual Investment Year End Value
Scenario 1
@ {{$interest1?number_format((float)$interest1, 2, '.', ''):0}} %		 Year End Value
Scenario 2
@ {{$interest2?number_format((float)$interest2, 2, '.', ''):0}} %
{{$i}} ₹ {{$amount?custome_money_format($amount):0}} ₹ {{$amount?custome_money_format($amount*12):0}} ₹ {{custome_money_format($previous_amount_int1)}} ₹ {{custome_money_format($previous_amount_int2)}}
@include('frontend.calculators.common.footer')
 
@endif @endfor @else @php $previous_amount_int1 = $amount; @endphp @for($i=1;$i<=$period;$i++) @php $previous_amount_int1 = (1+$rate1_percent)*$amount*((pow((1+$rate1_percent),($i*12))-1)/$rate1_percent); @endphp @if($i%25==0 && $period>25 && $period>$i)
Year Monthly Investment Annual Investment Year End Value
Scenario 1
@ {{$interest1?number_format((float)$interest1, 2, '.', ''):0}} %		 Year End Value
Scenario 2
@ {{$interest2?number_format((float)$interest2, 2, '.', ''):0}} %
Year Monthly Investment Annual Investment Year End Value @ {{$interest1?number_format((float)$interest1, 2, '.', ''):0}} %
{{$i}} ₹ {{$amount?custome_money_format($amount):0}} ₹ {{$amount?custome_money_format($amount*12):0}} ₹ {{custome_money_format($previous_amount_int1)}}
@include('frontend.calculators.common.footer')
 
@endif @endfor @endif
Year Monthly Investment Annual Investment Year End Value @ {{$interest1?number_format((float)$interest1, 2, '.', ''):0}} %

*The above chart is approximate and for illustration purpose only

@include('frontend.calculators.common.footer') @if(isset($report) && $report=='detailed' && isset($include_step_up) && $include_step_up=='yes')
 

Step - Up SIP
Year-Wise Projected Value

@if(isset($interest2)) @php $previous_amount_int1 = $amount; $previous_amount_int2 = $amount; $change_amount = $amount; @endphp @for($i=1;$i<=$period;$i++) @php //(AY119/(BA119-BC119))*((1+BA119)^(AW119)-(1+BC119)^(AW119)) $previous_amount_int1 = ($ap1/($interest1/100-$step_up_rate/100))*(pow((1+$interest1/100),($i))-pow((1+$step_up_rate/100),($i))); $previous_amount_int2 = ($ap2/($interest2/100-$step_up_rate/100))*(pow((1+$interest2/100),($i))-pow((1+$step_up_rate/100),($i))); if ($i==1){ $change_amount = $amount; }else{ $change_amount = $change_amount+($change_amount*$step_up_rate/100); } @endphp @if($i%25==0 && $period>25 && $period>$i)
Year Monthly Investment Annual Investment Year End Value
Scenario 1
@ {{$interest1?number_format((float)$interest1, 2, '.', ''):0}} %		 Year End Value
Scenario 2
@ {{$interest2?number_format((float)$interest2, 2, '.', ''):0}} %
{{$i}} ₹ {{$change_amount?custome_money_format($change_amount):0}} ₹ {{$change_amount?custome_money_format($change_amount*12):0}} ₹ {{custome_money_format($previous_amount_int1)}} ₹ {{custome_money_format($previous_amount_int2)}}
@include('frontend.calculators.common.footer')
 
@endif @endfor @else @php $previous_amount_int1 = $amount; @endphp @for($i=1;$i<=$period;$i++) @php //(AY119/(BA119-BC119))*((1+BA119)^(AW119)-(1+BC119)^(AW119)) $previous_amount_int1 = ($ap1/($interest1/100-$step_up_rate/100))*(pow((1+$interest1/100),($i))-pow((1+$step_up_rate/100),($i))); if ($i==1){ $change_amount = $amount; }else{ $change_amount = $change_amount+($change_amount*$step_up_rate/100); } @endphp @if($i%25==0 && $period>25 && $period>$i)
Year Monthly Investment Annual Investment Year End Value
Scenario 1
@ {{$interest1?number_format((float)$interest1, 2, '.', ''):0}} %		 Year End Value
Scenario 2
@ {{$interest2?number_format((float)$interest2, 2, '.', ''):0}} %
Year Monthly Investment Annual Investment Year End Value @ {{$interest1?number_format((float)$interest1, 2, '.', ''):0}} %
{{$i}} ₹ {{$change_amount?custome_money_format($change_amount):0}} ₹ {{$change_amount?custome_money_format($change_amount*12):0}} ₹ {{custome_money_format($previous_amount_int1)}}
@include('frontend.calculators.common.footer')
 
@endif @endfor @endif
Year Monthly Investment Annual Investment Year End Value @ {{$interest1?number_format((float)$interest1, 2, '.', ''):0}} %

*The above chart is approximate and for illustration purpose only

@include('frontend.calculators.common.footer') @endif @endif @include('frontend.calculators.suggested.pdf')