Gold Require (Kg)

After Yrs
Current Price/Kg (Approx)
Appreciation in Price
SIP Return
Future Value
SIP Require (Monthly)

0.1
3
2950000
12%
12%
4144537.6
95260

Month

SIP
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000

Total Investment Amt

Value
1010
2030.1
3060.401
4101.005
5152.015
6213.535
7285.671
8368.527
9462.213
10566.83
11682.5
12809.33
13947.42
15096.9
16257.86
17430.44
18614.75
19810.9
21019
22239.19
23471.59
24716.3
25973.46
27243.2
28525.63
29820.89
31129.1
32450.39
33784.89
35132.74
36494.07
37869.01
39257.7
40660.28
42076.88
43507.65
44952.72
46412.25

39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000

47886.37
49375.24
50878.99
52397.78
53931.76
55481.07
57045.89
58626.34
60222.61
61834.83
63463.18
65107.81
66768.89
68446.58
70141.05
71852.46
73580.98
75326.79
77090.06
78870.96
80669.67
82486.37
84321.23
86174.44
88046.19
89936.65
91846.02
93774.48
95722.22
97689.44
99676.34
101683.1
103709.9
105757
107824.6
109912.8
112022
114152.2
116303.7
118476.8
120671.5
122888.2
125127.1
127388.4
129672.3
131979
134308.8
136661.9
139038.5
141438.9
143863.3
146311.9

91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000

148785
151282.9
153805.7
156353.8
158927.3
161526.6
164151.8
166803.3
169481.4
172186.2
174918.1
177677.2
180464
183278.7
186121.4
188992.7
191892.6
194821.5
197779.7
200767.5
203785.2
206833
209911.4
213020.5
216160.7
219332.3
222535.6
225771
229038.7
232339.1
235672.5
239039.2
242439.6
245874
249342.7
252846.1
256384.6
259958.5
263568
267213.7
270895.9
274614.8
278371
282164.7
285996.3
289866.3
293774.9
297722.7
301709.9
305737
309804.4
313912.4

143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000

318061.6
322252.2
326484.7
330759.5
335077.1
339437.9
343842.3
348290.7
352783.6
357321.5
361904.7
366533.7
371209.1
375931.1
380700.5
385517.5
390382.6
395296.5
400259.4
405272
410334.7
415448.1
420612.6
425828.7
431097
436418
441792.1
447220.1
452702.3
458239.3
463831.7
469480
475184.8
480946.6
486766.1
492643.8
498580.2
504576
510631.8
516748.1
522925.6
529164.8
535466.5
541831.1
548259.4
554752
561309.6
567932.6
574622
581378.2
588202
595094

195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000

602054.9
609085.5
616186.3
623358.2
630601.8
637917.8
645307
652770.1
660307.8
667920.8
675610
683376.1
691219.9
699142.1
707143.5
715225
723387.2
731631.1
739957.4
748367
756860.6
765439.2
774103.6
782854.7
791693.2
800620.1
809636.3
818742.7
827940.1
837229.5
846611.8
856088
865658.8
875325.4
885088.7
894949.6
904909.1
914968.1
925127.8
935389.1
945753
956220.5
966792.7
977470.7
988255.4
999147.9
1010149
1021261
1032484
1043818
1055267
1066829

247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000

1078507
1090303
1102216
1114248
1126400
1138674
1151071
1163592
1176238
1189010
1201910
1214939
1228099
1241390
1254813
1268372
1282065
1295896
1309865
1323974
1338223
1352616
1367152
1381833
1396662
1411638
1426765
1442042
1457473
1473057
1488798
1504696
1520753
1536970
1553350
1569894
1586602
1603479
1620523
1637739
1655126
1672687
1690424
1708338
1726432
1744706
1763163
1781805
1800633
1819649
1838856
1858254

299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000
1000

1877847
1897635
1917621
1937808
1958196
1978788
1999586
2020591
2041807
2063235
2084878
2106737
2128814
2151112
2173633
2196380
2219353
2242557
2265992
2289662
2313569
2337715
2362102
2386733
2411610
2436736
2462114
2487745
2513632
2539778
2566186
2592858
2619797
2647005
2674485
2702240
2730272
2758585
2787181
2816062
2845233
2874695
2904452
2934507
2964862
2995520
3026486
3057761
3089348
3121252
3153474
3186019

351
352
353
354
355
356
357
358
359
360

1000
1000
1000
1000
1000
1000
1000
1000
1000
1000

3218889
3252088
3285619
3319485
3353690
3388237
3423129
3458370
3493964
3529914

3429359.28

SIP Amt
After Yrs
Current Price / Kg
Appreciation in Price
SIP Return
Future Price / Kg

10000
15
2000000
15%
20%
16274123.3

Gold Accumulated (Kg)

Month
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42

0.70
SIP
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000

Total Investment Amt

Future Valuation of Gold
Value
10166.67
20502.78
31011.16
41694.68
52556.25
63598.86
74825.51
86239.26
97843.25
109640.6
121634.7
133828.6
146225.7
158829.5
171643.3
184670.7
197915.2
211380.4
225070.1
238988
253137.8
267523.4
282148.8
297017.9
312134.9
327503.8
343128.9
359014.3
375164.6
391584
408277.1
425248.3
442502.5
460044.2
477878.3
496009.6
514443.1
533183.8
552236.8
571607.4
591300.9
611322.6

43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98

10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000

631678
652372.6
673412.1
694802.3
716549
738658.2
761135.8
783988.1
807221.2
830841.6
854855.6
879269.9
904091
929325.9
954981.3
981064.3
1007582
1034542
1061951
1089817
1118147
1146949
1176232
1206002
1236269
1267040
1298324
1330130
1362465
1395340
1428762
1462741
1497287
1532408
1568115
1604417
1641324
1678846
1716994
1755777
1795206
1835293
1876048
1917482
1959607
2002434
2045974
2090241
2135245
2180999
2227515
2274807
2322887
2371769
2421465
2471989

99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154

10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000

2523356
2575578
2628671
2682649
2737527
2793319
2850041
2907708
2966337
3025942
3086541
3148150
3210786
3274466
3339207
3405027
3471944
3539977
3609143
3679462
3750953
3823636
3897529
3972655
4049033
4126683
4205628
4285888
4367486
4450445
4534785
4620532
4707707
4796336
4886441
4978049
5071183
5165869
5262134
5360003
5459503
5560661
5663505
5768064
5874365
5982438
6092311
6204017
6317584
6433043
6550427
6669768
6791097
6914449
7039856
7167354

155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210

10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000

7296977
7428760
7562739
7698951
7837434
7978224
8121361
8266884
8414832
8565246
8718167
8873636
9031697
9192392
9355765
9521861
9690725
9862404
10036944
10214393
10394800
10578213
10764683
10954261
11146999
11342949
11542165
11744701
11950613
12159956
12372789
12589169
12809155
13032807
13260187
13491357
13726380
13965319
14208241
14455212
14706299
14961571
15221097
15484948
15753198
16025918
16303183
16585069
16871654
17163015
17459232
17760385
18066559
18377834
18694298
19016037

211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266

10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000

19343137
19675690
20013784
20357514
20706973
21062256
21423460
21790684
22164029
22543596
22929489
23321814
23720678
24126189
24538459
24957600
25383727
25816955
26257405
26705195
27160448
27623289
28093843
28572241
29058612
29553088
30055807
30566903
31086518
31614794
32151874
32697905
33253037
33817420
34391211
34974564
35567640
36170601
36783611
37406838
38040452
38684626
39339537
40005362
40682285
41370490
42070164
42781501
43504692
44239937
44987436
45747393
46520017
47305517
48104109
48916011

267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322

10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000

49741444
50580635
51433812
52301209
53183062
54079613
54991107
55917792
56859922
57817754
58791550
59781576
60788102
61811404
62851760
63909456
64984781
66078027
67189494
68319486
69468311
70636282
71823720
73030949
74258298
75506103
76774705
78064450
79375691
80708786
82064099
83442000
84842867
86267082
87715033
89187117
90683735
92205298
93752219
95324923
96923838
98549402
1E+08
1.02E+08
1.04E+08
1.05E+08
1.07E+08
1.09E+08
1.11E+08
1.13E+08
1.14E+08
1.16E+08
1.18E+08
1.2E+08
1.22E+08
1.24E+08

323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360

10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000
10000

1.26E+08
1.29E+08
1.31E+08
1.33E+08
1.35E+08
1.37E+08
1.4E+08
1.42E+08
1.44E+08
1.47E+08
1.49E+08
1.52E+08
1.54E+08
1.57E+08
1.6E+08
1.62E+08
1.65E+08
1.68E+08
1.7E+08
1.73E+08
1.76E+08
1.79E+08
1.82E+08
1.85E+08
1.88E+08
1.91E+08
1.95E+08
1.98E+08
2.01E+08
2.05E+08
2.08E+08
2.11E+08
2.15E+08
2.19E+08
2.22E+08
2.26E+08
2.3E+08
2.34E+08

1800000
11342949