Вы находитесь на странице: 1из 22

SYSTEMATIC INVESTMENT PLAN

Returns Calculator

Monthly Investment Amount Rs. 1,000 /-

Investment Period In Years 20

Returns Expected (% Annualised) 20.00%

End Value of your Investments


Rs. 2,476,194

Amount actually paid Rs. 240,000


Times amount gets rolled-over 10.32

Assuming Investments are made at the biginning of each month


Compounding is done on an annualised basis

DISCLOSURE
Mutual Fund Investments are subject to market risk. Please read the offer document carefully before investing.

The mutual fund investments are dependent upon market performance. The NAV of the scheme may go up or
down depending on the performance of the markets.
SIP Table …

Enter SIP Amount - 14,000

Monthly payments beginning at the start of the month …

Expected End Value of your Investment For A Monthly Investment of Rs.2,000/-

Number of Years of Investments


Exp.
Returns
5 10 15 20 25 30

10% 1,080,404 2,820,406 5,622,697 10,135,814 17,404,234 29,110,098

12% 1,135,451 3,136,502 6,663,040 12,878,003 23,830,892 43,133,625

15% 1,222,789 3,682,255 8,629,118 18,579,028 38,591,851 78,844,786

20% 1,381,855 4,820,354 13,376,439 34,666,716 87,643,738 219,467,521

DISCLAIMER
Mutual Fund Investments are subject to Market Risks. Please read the offer document carefully before investing in any mutual fund
scheme.

Realise
Your
Financial
Dreams !!
SIP NEED CALCULATOR !!

Get What U Want !!


Through SIP in Mutual Fund Equity Schemes …

I want Rupees 10,000,000

In 15 Years

When it is a Growing SIP, this v


Your Expectations of Returns, 20.00% p.a.

You will need to do an SIP of … 10,466 Rs. per month ###


###

You can also do an SIP in a Mutual Fund Scheme as per the following details

Monthly Amount For SIP Needed A

Expected Returns A

8.00% 10.00% 12.00% 15.00% 17.50% 20.00% (1+r)^t

29,431 24,899 21,011 16,224 13,043 10,466 ###

Amount of Monthly SIP needed to achieve your goal in given years ###

###

###

###

How to Become a CrorePati ?? ###

Monthly Amount For SIP Needed (non-growing) ###

Number of Years of SIP


Exp. Returns
5 10 15 20 25 30

10% 129,581 49,638 24,899 13,812 8,044 4,809

12% 123,299 44,636 21,011 10,871 5,875 3,246

15% 114,492 38,020 16,224 7,535 3,628 1,776

20% 101,313 29,044 10,466 4,038 1,597 638


HOME

SIP + Delay cost calculator


At a particular given fixed point of time in future … eg. Say at your age 55 years

Step 1 Monthly Investment … 2,000

Step 2 Investment Horizon in years 15

Step 3 Expectate rate of returns p.a. 20.00%

Step 4 Delay in starting SIP from today 12


Enter in Months …

Your End Investment Value, if you had started MF SIP today …

Your End Investment Value, if you delay you delay your investments…

The cost of delay is … 340,593

If you delay your investment by 12 month/s, you stand to loose Rs. 340593/-
in the end value of your investment …

Another Perspective …
If you do delay your investment, then …

You would loose Rs. 142,118


Disclamer

This dynamic calculator is produced through series a of mathematical formulas. Utmost care is taken in creating the formulas. Certain assum
Calculator. The plan so generated only helps the investors in making investment decisions. It may not or may not be suited to your needs or
assumptions. NJ IndiaInvest Pvt Ltd nor any of it employees or Partners are not responsible for any losses arising by the usage of these plan
on its basis.

The Calculator is developed by the Research Department of NJ IndiaInvest Pvt. Ltd.

All rights are reserved. No unathorised, copying, editing, distributions, rebranding, etc is permissible of this tool. Any copyrights in
damages, claims, etc towards NJ IndiaInvest Pvt. Ltd., the sole owner/user of this tool. NJ Fundz Network is a part of NJ IndiaInves
calculator
ture … eg. Say at your age 55 years

End Value (payment at beginning of the month)

1,910,920

your investments…

1,570,327

u stand to loose Rs. 340593/-

in todays worth of money !!

Notes …
er

are is taken in creating the formulas. Certain assumptions are made in making the
ns. It may not or may not be suited to your needs or according to your own
ble for any losses arising by the usage of these plan, or for any investments taken

etc is permissible of this tool. Any copyrights infringement will give rise to
ool. NJ Fundz Network is a part of NJ IndiaInvest Pvt. Ltd.
HOME
Tools
Links
Present Value of a Single Amt
Present Value of an Annuity
Present Value of Irregular Cash Flows
Systematic Investment Plan - PV & FV
Future Value (Growing)
Future Value (Decreasing)
Weighted Average Exp Returns
Notes

Present Value Single Amt


Future Value Rs. 57,500,000
After years 30.00
Dicounting Rate - Ann 6.00%
Present value Rs. 10,011,333

Present Value of an Annuity


Annuity Amount 40
Frequency in a year 12
Annuity runs for years - 3.00
Annuity Starts after years - 2.00
Discounting Rate - Ann 6.00%
Total Amount Accrued 1,440
Present Value Rs. 1,173

Present Value Irregular Cash Flows


After Year Amt.
1 80,000
2 100,000
3
4
5
6
7
8
9
10 250,000
11
12
13
14
15 500,000
Discounting Rate - Ann 6.00%
Total Amount received 930,000
Present Value Rs. 512,703
HOME

Systematic Investment Plan (SIP)


Monthly Investment Rs. 4,000
For years 1.00
Returns Expectation - Ann 15.00%
End Value in Future 51,817
Discounting Rate - Ann 6.00%
Present value 48,884

Future Value Calculator (growing)


Present Value Rs. 51,817
After years 29.00
Compounding Rate - Ann 15.00%
Future value Rs. 2,983,387

Future Value Calculator (decreasing)


Present Value Rs. 10,000
After years 3.00
Discounting Rate - Ann 6.00%
Future value Rs. 8,396

Weighted Average Returns


Asset Class Amt. Invested Exp Returns
A 100,000 10.00%
B 100,000 15.00%
C
D
E
F
Total Amt Invested 200,000
Weighted Average Exp Returns 12.50%

HOME

You can use the above tools to input values in your financial plan.

The Advisor can use the above tool to assess the following:
# Find out the Present Cost of an known 'X' amount in future
# Find out the Present Value of the 'Cash Flow Stream' which accrues in Future
Fixed amount of any frequency occuring for any duration
Duration of running cash flows may start at any time in future, or now!
Variable amounts expected over the next 15 years
Of an existing Systematic Investment Plan with an AMC
# Find out the future value of a present
Fixed asset or cash which decreases in value as time goes on
Fixed asset or cash which appreciates in value with time
Running Systemative Investment Plan with an AMC
# Find out the weighted average expected returns on your existing investments in different asset class
Answers questions like Help

Discounting Rate
What is the today's equivalent
should ideally be
of Rs. 5 lacs that I will receive
equal to the Inflation
after 5 years?
Rate of 6.00%

Annuity is simply
a series of cash
What is the today's worth of a flows of a fixed
series of monthly payments of amount Eg: Insurance
Rs.1,000 that I will receive for 3 premium to LIC is a
years? The 3 years of payment will kind of
though start after 2 years. Annuity

What is the today's worth of certain


cash receivables in future when
both the amount receivable and the
time is not certain?
What is the today's worth of certain
cash receivables in future when
both the amount receivable and the
time is not certain?

What will be the present and


the future worth of my existing
SIP of Rs. 10,000 to be
continued for next 5 yrs, returns
expected at 12%?

Compounding Rate
can be taken as the
How much will Rs. 10,000
Rate of Return that
today will grow to after 5 years, if
you expect the asset
grows by 6% annually?
to earn during the
period

Measures the decrease


What will be the worth of Rs. in value of an asset -
10,000/- after 3 years? due to depreciation,
inflation, etc.

How much returns should I


expect over all the different
investments that I hold, on
an averaged basis?
How much returns should I
expect over all the different
investments that I hold, on
an averaged basis?

values in your financial plan.

ream' which accrues in Future


any duration
any time in future, or now!

with an AMC

ue as time goes on
lue with time

on your existing investments in different asset classes


HOME
DELAY COST
Why this huge difference ??

The first installment is the one that stays in the term for the longest. Hence it is the
one that has the highest appreciation!!

A better way of looking at is - you are not delaying the SIP (since the SIP matures the same
day) but instead you are just eliminating the first installment that gives you the most returns!!!!

The difference is in the end value of client's investment

The assumptions

Payment is made at the beginning of the period

The rate of return is compounded monthly

The rate of returns stays constant for the term of the SIP

The delay for 10 days is calculated by dividing that for 1 month by 3

The delay for 10 days is not exact but convenient to calculate this way, and easy to explain
The difference though is not very huge and can be ignored for convenience
Yearly Int. Monthly INT. EMI Principal
1850000 8.25 152625 12718.75 15780.5 3061.75
### 8.25 152372.41 12697.7 15780.5 3082.8
### 8.25 152118.07 12676.51 15780.5 3103.99
### 8.25 151862 12655.17 15780.5 3125.33
### 8.25 151604.16 12633.68 15780.5 3146.82
1834479.3 8.25 151344.54 12612.05 15780.5 3168.45
### 8.25 151083.14 12590.26 15780.5 3190.24
### 8.25 150819.95 12568.33 15780.5 3212.17
### 8.25 150554.95 12546.25 15780.5 3234.25
### 8.25 150288.12 12524.01 15780.5 3256.49 31582.31 126222.69
### 8.25 150019.46 12501.62 15780.5 3278.88 34861.18 138724.32
### 8.25 149748.95 12479.08 15780.5 3301.42 38162.6 151203.4
1811837.4 8.25 149476.59 12456.38 15780.5 3324.12
### 8.25 149202.35 12433.53 15780.5 3346.97
### 8.25 148926.22 12410.52 15780.5 3369.98
### 8.25 148648.2 12387.35 15780.5 3393.15
### 8.25 148368.26 12364.02 15780.5 3416.48
1794986.7 8.25 148086.4 12340.53 15780.5 3439.97
### 8.25 147802.61 12316.88 15780.5 3463.62
### 8.25 147516.86 12293.07 15780.5 3487.43
### 8.25 147229.14 12269.1 15780.5 3511.4
### 8.25 146939.45 12244.95 15780.5 3535.55
### 8.25 146647.77 12220.65 15780.5 3559.85
### 8.25 146354.08 12196.17 15780.5 3584.33 41432.84 147933.16
### 8.25 146058.38 12171.53 15780.5 3608.97
### 8.25 145760.64 12146.72 15780.5 3633.78
### 8.25 145460.85 12121.74 15780.5 3658.76
### 8.25 145159 12096.58 15780.5 3683.92
### 8.25 144855.08 12071.26 15780.5 3709.24
### 8.25 144549.07 12045.76 15780.5 3734.74
### 8.25 144240.95 12020.08 15780.5 3760.42
### 8.25 143930.71 11994.23 15780.5 3786.27
### 8.25 143618.35 11968.2 15780.5 3812.3
### 8.25 143303.83 11941.99 15780.5 3838.51
### 8.25 142987.15 11915.6 15780.5 3864.9
### 8.25 142668.3 11889.02 15780.5 3891.48
### 8.25 142347.25 11862.27 15780.5 3918.23
### 8.25 142024 11835.33 15780.5 3945.17
### 8.25 141698.52 11808.21 15780.5 3972.29
### 8.25 141370.81 11780.9 15780.5 3999.6
### 8.25 141040.84 11753.4 15780.5 4027.1
### 8.25 140708.61 11725.72 15780.5 4054.78
### 8.25 140374.09 11697.84 15780.5 4082.66
### 8.25 140037.27 11669.77 15780.5 4110.73
1693310.7 8.25 139698.13 11641.51 15780.5 4138.99
### 8.25 139356.67 11613.06 15780.5 4167.44
### 8.25 139012.85 11584.4 15780.5 4196.1
### 8.25 138666.67 11555.56 15780.5 4224.94
### 8.25 138318.12 11526.51 15780.5 4253.99
### 8.25 137967.16 11497.26 15780.5 4283.24
1668046 8.25 137613.79 11467.82 15780.5 4312.68
### 8.25 137258 11438.17 15780.5 4342.33
### 8.25 136899.76 11408.31 15780.5 4372.19
### 8.25 136539.05 11378.25 15780.5 4402.25
### 8.25 136175.87 11347.99 15780.5 4432.51
### 8.25 135810.18 11317.52 15780.5 4462.98
### 8.25 135441.99 11286.83 15780.5 4493.67
### 8.25 135071.26 11255.94 15780.5 4524.56
### 8.25 134697.98 11224.83 15780.5 4555.67
### 8.25 134322.14 11193.51 15780.5 4586.99
### 8.25 133943.71 11161.98 15780.5 4618.52
### 8.25 133562.69 11130.22 15780.5 4650.28
### 8.25 133179.04 11098.25 15780.5 4682.25
### 8.25 132792.75 11066.06 15780.5 4714.44
### 8.25 132403.81 11033.65 15780.5 4746.85
### 8.25 132012.2 11001.02 15780.5 4779.48
### 8.25 131617.89 10968.16 15780.5 4812.34
### 8.25 131220.87 10935.07 15780.5 4845.43
### 8.25 130821.12 10901.76 15780.5 4878.74
### 8.25 130418.63 10868.22 15780.5 4912.28
### 8.25 130013.36 10834.45 15780.5 4946.05
1570973.5 8.25 129605.31 10800.44 15780.5 4980.06
### 8.25 129194.46 10766.2 15780.5 5014.3
### 8.25 128780.78 10731.73 15780.5 5048.77
### 8.25 128364.26 10697.02 15780.5 5083.48
1550846.9 8.25 127944.87 10662.07 15780.5 5118.43
### 8.25 127522.6 10626.88 15780.5 5153.62
### 8.25 127097.43 10591.45 15780.5 5189.05
### 8.25 126669.33 10555.78 15780.5 5224.72
### 8.25 126238.29 10519.86 15780.5 5260.64
### 8.25 125804.29 10483.69 15780.5 5296.81
### 8.25 125367.3 10447.28 15780.5 5333.22
### 8.25 124927.31 10410.61 15780.5 5369.89
### 8.25 124484.29 10373.69 15780.5 5406.81
### 8.25 124038.23 10336.52 15780.5 5443.98
### 8.25 123589.1 10299.09 15780.5 5481.41
### 8.25 123136.89 10261.41 15780.5 5519.09
### 8.25 122681.56 10223.46 15780.5 5557.04
1481492.2 8.25 122223.11 10185.26 15780.5 5595.24
### 8.25 121761.5 10146.79 15780.5 5633.71
### 8.25 121296.72 10108.06 15780.5 5672.44
### 8.25 120828.74 10069.06 15780.5 5711.44
### 8.25 120357.55 10029.8 15780.5 5750.7
### 8.25 119883.11 9990.26 15780.5 5790.24
### 8.25 119405.42 9950.45 15780.5 5830.05
### 8.25 118924.44 9910.37 15780.5 5870.13
### 8.25 118440.16 9870.01 15780.5 5910.49
### 8.25 117952.54 9829.38 15780.5 5951.12
### 8.25 117461.57 9788.46 15780.5 5992.04
1417784.6 8.25 116967.23 9747.27 15780.5 6033.23
### 8.25 116469.49 9705.79 15780.5 6074.71
### 8.25 115968.32 9664.03 15780.5 6116.47
### 8.25 115463.72 9621.98 15780.5 6158.52
### 8.25 114955.64 9579.64 15780.5 6200.86
1387200.8 8.25 114444.07 9537.01 15780.5 6243.49
1380957.3 8.25 113928.98 9494.08 15780.5 6286.42
### 8.25 113410.35 9450.86 15780.5 6329.64
### 8.25 112888.15 9407.35 15780.5 6373.15
### 8.25 112362.37 9363.53 15780.5 6416.97
### 8.25 111832.97 9319.41 15780.5 6461.09
### 8.25 111299.93 9274.99 15780.5 6505.51
### 8.25 110763.22 9230.27 15780.5 6550.23
1336034.3 8.25 110222.83 9185.24 15780.5 6595.26
### 8.25 109678.72 9139.89 15780.5 6640.61
### 8.25 109130.87 9094.24 15780.5 6686.26
### 8.25 108579.25 9048.27 15780.5 6732.23
### 8.25 108023.85 9001.99 15780.5 6778.51
### 8.25 107464.62 8955.38 15780.5 6825.12
### 8.25 106901.55 8908.46 15780.5 6872.04
### 8.25 106334.6 8861.22 15780.5 6919.28
### 8.25 105763.76 8813.65 15780.5 6966.85
### 8.25 105189 8765.75 15780.5 7014.75
### 8.25 104610.28 8717.52 15780.5 7062.98
### 8.25 104027.58 8668.97 15780.5 7111.53
### 8.25 103440.88 8620.07 15780.5 7160.43
### 8.25 102850.15 8570.85 15780.5 7209.65
1239458.8 8.25 102255.35 8521.28 15780.5 7259.22
### 8.25 101656.47 8471.37 15780.5 7309.13
### 8.25 101053.46 8421.12 15780.5 7359.38
### 8.25 100446.31 8370.53 15780.5 7409.97
1210121.1 8.25 99834.99 8319.58 15780.5 7460.92
### 8.25 99219.46 8268.29 15780.5 7512.21
### 8.25 98599.71 8216.64 15780.5 7563.86
### 8.25 97975.69 8164.64 15780.5 7615.86
### 8.25 97347.38 8112.28 15780.5 7668.22
### 8.25 96714.75 8059.56 15780.5 7720.94
### 8.25 96077.78 8006.48 15780.5 7774.02
### 8.25 95436.42 7953.03 15780.5 7827.47
### 8.25 94790.65 7899.22 15780.5 7881.28
### 8.25 94140.45 7845.04 15780.5 7935.46
### 8.25 93485.77 7790.48 15780.5 7990.02
### 8.25 92826.6 7735.55 15780.5 8044.95
1117125.9 8.25 92162.89 7680.24 15780.5 8100.26
### 8.25 91494.62 7624.55 15780.5 8155.95
### 8.25 90821.75 7568.48 15780.5 8212.02
### 8.25 90144.26 7512.02 15780.5 8268.48
### 8.25 89462.11 7455.18 15780.5 8325.32
### 8.25 88775.27 7397.94 15780.5 8382.56
### 8.25 88083.71 7340.31 15780.5 8440.19
### 8.25 87387.39 7282.28 15780.5 8498.22
1050742.9 8.25 86686.29 7223.86 15780.5 8556.64
### 8.25 85980.37 7165.03 15780.5 8615.47
### 8.25 85269.59 7105.8 15780.5 8674.7
### 8.25 84553.93 7046.16 15780.5 8734.34
### 8.25 83833.34 6986.11 15780.5 8794.39
### 8.25 83107.81 6925.65 15780.5 8854.85
998512.51 8.25 82377.28 6864.77 15780.5 8915.73
989596.78 8.25 81641.73 6803.48 15780.5 8977.02
980619.76 8.25 80901.13 6741.76 15780.5 9038.74
971581.02 8.25 80155.43 6679.62 15780.5 9100.88
962480.14 8.25 79404.61 6617.05 15780.5 9163.45
953316.69 8.25 78648.63 6554.05 15780.5 9226.45
944090.24 8.25 77887.45 6490.62 15780.5 9289.88
934800.36 8.25 77121.03 6426.75 15780.5 9353.75
925446.62 8.25 76349.35 6362.45 15780.5 9418.05
916028.56 8.25 75572.36 6297.7 15780.5 9482.8
906545.76 8.25 74790.03 6232.5 15780.5 9548
896997.76 8.25 74002.32 6166.86 15780.5 9613.64
887384.12 8.25 73209.19 6100.77 15780.5 9679.73
877704.39 8.25 72410.61 6034.22 15780.5 9746.28
867958.1 8.25 71606.54 5967.21 15780.5 9813.29
858144.82 8.25 70796.95 5899.75 15780.5 9880.75
848264.06 8.25 69981.79 5831.82 15780.5 9948.68
838315.38 8.25 69161.02 5763.42 15780.5 10017.08
828298.3 8.25 68334.61 5694.55 15780.5 10085.95
818212.35 8.25 67502.52 5625.21 15780.5 10155.29
808057.06 8.25 66664.71 5555.39 15780.5 10225.11
797831.95 8.25 65821.14 5485.09 15780.5 10295.41
787536.54 8.25 64971.76 5414.31 15780.5 10366.19
777170.36 8.25 64116.55 5343.05 15780.5 10437.45
766732.9 8.25 63255.46 5271.29 15780.5 10509.21
756223.69 8.25 62388.45 5199.04 15780.5 10581.46
745642.23 8.25 61515.48 5126.29 15780.5 10654.21
734988.02 8.25 60636.51 5053.04 15780.5 10727.46
724260.56 8.25 59751.5 4979.29 15780.5 10801.21
713459.35 8.25 58860.4 4905.03 15780.5 10875.47
702583.89 8.25 57963.17 4830.26 15780.5 10950.24
691633.65 8.25 57059.78 4754.98 15780.5 11025.52
680608.13 8.25 56150.17 4679.18 15780.5 11101.32
669506.81 8.25 55234.31 4602.86 15780.5 11177.64
658329.17 8.25 54312.16 4526.01 15780.5 11254.49
647074.69 8.25 53383.66 4448.64 15780.5 11331.86
635742.82 8.25 52448.78 4370.73 15780.5 11409.77
624333.06 8.25 51507.48 4292.29 15780.5 11488.21
612844.85 8.25 50559.7 4213.31 15780.5 11567.19
601277.65 8.25 49605.41 4133.78 15780.5 11646.72
589630.94 8.25 48644.55 4053.71 15780.5 11726.79
577904.15 8.25 47677.09 3973.09 15780.5 11807.41
566096.74 8.25 46702.98 3891.92 15780.5 11888.58
554208.16 8.25 45722.17 3810.18 15780.5 11970.32
542237.84 8.25 44734.62 3727.89 15780.5 12052.61
530185.22 8.25 43740.28 3645.02 15780.5 12135.48
518049.75 8.25 42739.1 3561.59 15780.5 12218.91
505830.84 8.25 41731.04 3477.59 15780.5 12302.91
493527.93 8.25 40716.05 3393 15780.5 12387.5
481140.43 8.25 39694.09 3307.84 15780.5 12472.66
468667.77 8.25 38665.09 3222.09 15780.5 12558.41
456109.36 8.25 37629.02 3135.75 15780.5 12644.75
443464.61 8.25 36585.83 3048.82 15780.5 12731.68
430732.93 8.25 35535.47 2961.29 15780.5 12819.21
417913.72 8.25 34477.88 2873.16 15780.5 12907.34
405006.38 8.25 33413.03 2784.42 15780.5 12996.08
392010.3 8.25 32340.85 2695.07 15780.5 13085.43
378924.87 8.25 31261.3 2605.11 15780.5 13175.39
365749.48 8.25 30174.33 2514.53 15780.5 13265.97
352483.5 8.25 29079.89 2423.32 15780.5 13357.18
339126.33 8.25 27977.92 2331.49 15780.5 13449.01
325677.32 8.25 26868.38 2239.03 15780.5 13541.47
312135.85 8.25 25751.21 2145.93 15780.5 13634.57
298501.29 8.25 24626.36 2052.2 15780.5 13728.3
284772.98 8.25 23493.77 1957.81 15780.5 13822.69
270950.3 8.25 22353.4 1862.78 15780.5 13917.72
257032.58 8.25 21205.19 1767.1 15780.5 14013.4
243019.18 8.25 20049.08 1670.76 15780.5 14109.74
228909.44 8.25 18885.03 1573.75 15780.5 14206.75
214702.69 8.25 17712.97 1476.08 15780.5 14304.42
200398.27 8.25 16532.86 1377.74 15780.5 14402.76
185995.51 8.25 15344.63 1278.72 15780.5 14501.78
171493.73 8.25 14148.23 1179.02 15780.5 14601.48
156892.25 8.25 12943.61 1078.63 15780.5 14701.87
142190.38 8.25 11730.71 977.56 15780.5 14802.94
127387.44 8.25 10509.46 875.79 15780.5 14904.71
112482.73 8.25 9279.83 773.32 15780.5 15007.18
97475.55 8.25 8041.73 670.14 15780.5 15110.36
82365.19 8.25 6795.13 566.26 15780.5 15214.24
67150.95 8.25 5539.95 461.66 15780.5 15318.84
51832.11 8.25 4276.15 356.35 15780.5 15424.15
36407.96 8.25 3003.66 250.3 15780.5 15530.2
20877.77 8.25 1722.42 143.53 15780.5 15636.97
5240.8 8.25 432.37 36.03 15780.5 15744.47
-10503.67 8.25 -866.55 -72.21 15780.5 15852.71
-26356.38 8.25 -2174.4 -181.2 15780.5 15961.7
-42318.08 8.25 -3491.24 -290.94 15780.5 16071.44
-58389.52 8.25 -4817.14 -401.43 15780.5 16181.93
-74571.45 8.25 -6152.14 -512.68 15780.5 16293.18
-90864.63 8.25 -7496.33 -624.69 15780.5 16405.19
### 8.25 -8849.76 -737.48 15780.5 16517.98
-123787.8 8.25 -10212.49 -851.04 15780.5 16631.54
### 8.25 -11584.6 -965.38 15780.5 16745.88
### 8.25 -12966.13 -1080.51 15780.5 16861.01
### 8.25 -14357.16 -1196.43 15780.5 16976.93
### 8.25 -15757.76 -1313.15 15780.5 17093.65
### 8.25 -17167.99 -1430.67 15780.5 17211.17
### 8.25 -18587.91 -1548.99 15780.5 17329.49
### 8.25 -20017.59 -1668.13 15780.5 17448.63
-260086.1 8.25 -21457.1 -1788.09 15780.5 17568.59
### 8.25 -22906.51 -1908.88 15780.5 17689.38
### 8.25 -24365.89 -2030.49 15780.5 17810.99
### 8.25 -25835.29 -2152.94 15780.5 17933.44
-331088.5 8.25 -27314.8 -2276.23 15780.5 18056.73
### 8.25 -28804.48 -2400.37 15780.5 18180.87
### 8.25 -30304.4 -2525.37 15780.5 18305.87
### 8.25 -31814.64 -2651.22 15780.5 18431.72
-404063.7 8.25 -33335.25 -2777.94 15780.5 18558.44
### 8.25 -34866.33 -2905.53 15780.5 18686.03
### 8.25 -36407.92 -3033.99 15780.5 18814.49
### 8.25 -37960.12 -3163.34 15780.5 18943.84
-479066.5 8.25 -39522.99 -3293.58 15780.5 19074.08
### 8.25 -41096.6 -3424.72 15780.5 19205.22
-517345.8 8.25 -42681.03 -3556.75 15780.5 19337.25
### 8.25 -44276.35 -3689.7 15780.5 19470.2
### 8.25 -45882.64 -3823.55 15780.5 19604.05
-575757.3 8.25 -47499.98 -3958.33 15780.5 19738.83
### 8.25 -49128.43 -4094.04 15780.5 19874.54
### 8.25 -50768.08 -4230.67 15780.5 20011.17
### 8.25 -52419 -4368.25 15780.5 20148.75
### 8.25 -54081.27 -4506.77 15780.5 20287.27
### 8.25 -55754.97 -4646.25 15780.5 20426.75
### 8.25 -57440.18 -4786.68 15780.5 20567.18
### 8.25 -59136.97 -4928.08 15780.5 20708.58
### 8.25 -60845.43 -5070.45 15780.5 20850.95
### 8.25 -62565.63 -5213.8 15780.5 20994.3
### 8.25 -64297.66 -5358.14 15780.5 21138.64
### 8.25 -66041.6 -5503.47 15780.5 21283.97
### 8.25 -67797.53 -5649.79 15780.5 21430.29
### 8.25 -69565.53 -5797.13 15780.5 21577.63
### 8.25 -71345.68 -5945.47 15780.5 21725.97
### 8.25 -73138.08 -6094.84 15780.5 21875.34
### 8.25 -74942.79 -6245.23 15780.5 22025.73
-930423.2 8.25 -76759.91 -6396.66 15780.5 22177.16
### 8.25 -78589.53 -6549.13 15780.5 22329.63
### 8.25 -80431.72 -6702.64 15780.5 22483.14
### 8.25 -82286.58 -6857.22 15780.5 22637.72
### 8.25 -84154.19 -7012.85 15780.5 22793.35
### 8.25 -86034.65 -7169.55 15780.5 22950.05
### 8.25 -87928.03 -7327.34 15780.5 23107.84
### 8.25 -89834.42 -7486.2 15780.5 23266.7
### 8.25 -91753.92 -7646.16 15780.5 23426.66
### 8.25 -93686.62 -7807.22 15780.5 23587.72
### 8.25 -95632.61 -7969.38 15780.5 23749.88