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

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 assump
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 a
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,
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 IndiaInvest
 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

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

etc is permissible of this tool. Any copyrights infringement will give rise to
ol. 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,
you expect the asset
if 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
1846938 8.25 152372.4056 12697.70047 15780.5 3082.7995
1843855 8.25 152118.0747 12676.50622 15780.5 3103.9938
1840751 8.25 151861.9952 12655.16626 15780.5 3125.3337
1837626 8.25 151604.1551 12633.6796 15780.5 3146.8204
1834479 8.25 151344.5425 12612.04521 15780.5 3168.4548
1831311 8.25 151083.1449 12590.26208 15780.5 3190.2379
1828121 8.25 150819.9503 12568.32919 15780.5 3212.1708
1824908 8.25 150554.9462 12546.24552 15780.5 3234.2545
1821674 8.25 150288.1202 12524.01002 15780.5 3256.49 31582.31 126222.7
1818418 8.25 150019.4598 12501.62165 15780.5 3278.8783 34861.18 138724.3
1815139 8.25 149748.9523 12479.07936 15780.5 3301.4206 38162.6 151203.4
1811837 8.25 149476.5851 12456.38209 15780.5 3324.1179
1808513 8.25 149202.3454 12433.52878 15780.5 3346.9712
1805166 8.25 148926.2203 12410.51836 15780.5 3369.9816
1801796 8.25 148648.1968 12387.34973 15780.5 3393.1503
1798403 8.25 148368.2619 12364.02182 15780.5 3416.4782
1794987 8.25 148086.4025 12340.53354 15780.5 3439.9665
1791547 8.25 147802.6052 12316.88377 15780.5 3463.6162
1788083 8.25 147516.8569 12293.07141 15780.5 3487.4286
1784596 8.25 147229.144 12269.09533 15780.5 3511.4047
1781084 8.25 146939.4531 12244.95443 15780.5 3535.5456
1777549 8.25 146647.7706 12220.64755 15780.5 3559.8524
1773989 8.25 146354.0828 12196.17357 15780.5 3584.3264 41432.84 147933.2
1770405 8.25 146058.3759 12171.53132 15780.5 3608.9687
1766796 8.25 145760.636 12146.71966 15780.5 3633.7803
1763162 8.25 145460.8491 12121.73742 15780.5 3658.7626
1759503 8.25 145159.0012 12096.58343 15780.5 3683.9166
1755819 8.25 144855.078 12071.2565 15780.5 3709.2435
1752110 8.25 144549.0655 12045.75545 15780.5 3734.7445
1748375 8.25 144240.949 12020.07909 15780.5 3760.4209
1744615 8.25 143930.7143 11994.22619 15780.5 3786.2738
1740828 8.25 143618.3467 11968.19556 15780.5 3812.3044
1737016 8.25 143303.8316 11941.98597 15780.5 3838.514
1733178 8.25 142987.1542 11915.59618 15780.5 3864.9038
1729313 8.25 142668.2996 11889.02497 15780.5 3891.475
1725421 8.25 142347.2529 11862.27108 15780.5 3918.2289
1721503 8.25 142023.9991 11835.33325 15780.5 3945.1667
1717558 8.25 141698.5228 11808.21023 15780.5 3972.2898
1713586 8.25 141370.8089 11780.90074 15780.5 3999.5993
1709586 8.25 141040.8419 11753.4035 15780.5 4027.0965
1705559 8.25 140708.6065 11725.71721 15780.5 4054.7828
1701504 8.25 140374.0869 11697.84058 15780.5 4082.6594
1697421 8.25 140037.2675 11669.77229 15780.5 4110.7277
1693311 8.25 139698.1325 11641.51104 15780.5 4138.989
1689172 8.25 139356.6659 11613.05549 15780.5 4167.4445
1685004 8.25 139012.8517 11584.40431 15780.5 4196.0957
1680808 8.25 138666.6738 11555.55615 15780.5 4224.9438
1676583 8.25 138318.1159 11526.50966 15780.5 4253.9903
1672329 8.25 137967.1617 11497.26348 15780.5 4283.2365
1668046 8.25 137613.7947 11467.81623 15780.5 4312.6838
1663733 8.25 137257.9983 11438.16653 15780.5 4342.3335
1659391 8.25 136899.7558 11408.31298 15780.5 4372.187
1655019 8.25 136539.0504 11378.2542 15780.5 4402.2458
1650617 8.25 136175.8651 11347.98876 15780.5 4432.5112
1646184 8.25 135810.1829 11317.51524 15780.5 4462.9848
1641721 8.25 135441.9867 11286.83222 15780.5 4493.6678
1637227 8.25 135071.2591 11255.93826 15780.5 4524.5617
1632703 8.25 134697.9827 11224.8319 15780.5 4555.6681
1628147 8.25 134322.1401 11193.51168 15780.5 4586.9883
1623560 8.25 133943.7136 11161.97613 15780.5 4618.5239
1618942 8.25 133562.6854 11130.22378 15780.5 4650.2762
1614291 8.25 133179.0376 11098.25313 15780.5 4682.2469
1609609 8.25 132792.7522 11066.06268 15780.5 4714.4373
1604895 8.25 132403.8111 11033.65093 15780.5 4746.8491
1600148 8.25 132012.1961 11001.01634 15780.5 4779.4837
1595368 8.25 131617.8887 10968.15739 15780.5 4812.3426
1590556 8.25 131220.8704 10935.07254 15780.5 4845.4275
1585711 8.25 130821.1227 10901.76022 15780.5 4878.7398
1580832 8.25 130418.6266 10868.21889 15780.5 4912.2811
1575920 8.25 130013.3634 10834.44695 15780.5 4946.053
1570974 8.25 129605.3141 10800.44284 15780.5 4980.0572
1565993 8.25 129194.4593 10766.20494 15780.5 5014.2951
1560979 8.25 128780.78 10731.73167 15780.5 5048.7683
1555930 8.25 128364.2566 10697.02138 15780.5 5083.4786
1550847 8.25 127944.8696 10662.07247 15780.5 5118.4275
1545728 8.25 127522.5994 10626.88328 15780.5 5153.6167
1540575 8.25 127097.426 10591.45216 15780.5 5189.0478
1535386 8.25 126669.3295 10555.77746 15780.5 5224.7225
1530161 8.25 126238.2899 10519.85749 15780.5 5260.6425
1524900 8.25 125804.2869 10483.69058 15780.5 5296.8094
1519604 8.25 125367.3001 10447.27501 15780.5 5333.225
1514270 8.25 124927.3091 10410.60909 15780.5 5369.8909
1508901 8.25 124484.2931 10373.69109 15780.5 5406.8089
1503494 8.25 124038.2313 10336.51928 15780.5 5443.9807
1498050 8.25 123589.1029 10299.09191 15780.5 5481.4081
1492568 8.25 123136.8868 10261.40723 15780.5 5519.0928
1487049 8.25 122681.5616 10223.46347 15780.5 5557.0365
1481492 8.25 122223.1061 10185.25884 15780.5 5595.2412
1475897 8.25 121761.4987 10146.79156 15780.5 5633.7084
1470263 8.25 121296.7177 10108.05981 15780.5 5672.4402
1464591 8.25 120828.7414 10069.06179 15780.5 5711.4382
1458879 8.25 120357.5478 10029.79565 15780.5 5750.7044
1453129 8.25 119883.1147 9990.259556 15780.5 5790.2404
1447338 8.25 119405.4198 9950.451653 15780.5 5830.0483
1441508 8.25 118924.4408 9910.370071 15780.5 5870.1299
1435638 8.25 118440.1551 9870.012927 15780.5 5910.4871
1429728 8.25 117952.5399 9829.378329 15780.5 5951.1217
1423777 8.25 117461.5724 9788.464367 15780.5 5992.0356
1417785 8.25 116967.2295 9747.269122 15780.5 6033.2309
1411751 8.25 116469.4879 9705.79066 15780.5 6074.7093
1405677 8.25 115968.3244 9664.027033 15780.5 6116.473
1399560 8.25 115463.7154 9621.976282 15780.5 6158.5237
1393402 8.25 114955.6372 9579.636431 15780.5 6200.8636
1387201 8.25 114444.0659 9537.005494 15780.5 6243.4945
 1380957 8.25 113928.9776 9494.081469 15780.5 6286.4185
1374671 8.25 113410.3481 9450.862342 15780.5 6329.6377
1368341 8.25 112888.153 9407.346083 15780.5 6373.1539
1361968 8.25 112362.3678 9363.53065 15780.5 6416.9694
1355551 8.25 111832.9678 9319.413985 15780.5 6461.086
1349090 8.25 111299.9282 9274.994019 15780.5 6505.506
1342585 8.25 110763.224 9230.268665 15780.5 6550.2313
1336034 8.25 110222.8299 9185.235825 15780.5 6595.2642
1329439 8.25 109678.7206 9139.893384 15780.5 6640.6066
1322798 8.25 109130.8706 9094.239213 15780.5 6686.2608
1316112 8.25 108579.254 9048.27117 15780.5 6732.2288
1309380 8.25 108023.8452 9001.987097 15780.5 6778.5129
1302601 8.25 107464.6179 8955.384821 15780.5 6825.1152
1295776 8.25 106901.5459 8908.462154 15780.5 6872.0378
1288904 8.25 106334.6027 8861.216894 15780.5 6919.2831
1281985 8.25 105763.7619 8813.646823 15780.5 6966.8532
1275018 8.25 105188.9965 8765.749707 15780.5 7014.7503
1268003 8.25 104610.2796 8717.523299 15780.5 7062.9767
1260940 8.25 104027.584 8668.965334 15780.5 7111.5347
1253829 8.25 103440.8824 8620.073533 15780.5 7160.4265
1246668 8.25 102850.1472 8570.845601 15780.5 7209.6544
1239459 8.25 102255.3507 8521.279227 15780.5 7259.2208
1232200 8.25 101656.465 8471.372084 15780.5 7309.1279
1224890 8.25 101053.462 8421.12183 15780.5 7359.3782
1217531 8.25 100446.3133 8370.526105 15780.5 7409.9739
1210121 8.25 99834.99041 8319.582535 15780.5 7460.9175
1202660 8.25 99219.46472 8268.288727 15780.5 7512.2113
1195148 8.25 98599.70729 8216.642274 15780.5 7563.8577
1187584 8.25 97975.68903 8164.640753 15780.5 7615.8592
1179968 8.25 97347.38064 8112.28172 15780.5 7668.2183
1172300 8.25 96714.75263 8059.56272 15780.5 7720.9373
1164579 8.25 96077.77531 8006.481276 15780.5 7774.0187
1156805 8.25 95436.41876 7953.034897 15780.5 7827.4651
1148978 8.25 94790.65289 7899.221074 15780.5 7881.2789
1141096 8.25 94140.44738 7845.037282 15780.5 7935.4627
1133161 8.25 93485.77171 7790.480976 15780.5 7990.019
1125171 8.25 92826.59514 7735.549595 15780.5 8044.9504
1117126 8.25 92162.88673 7680.240561 15780.5 8100.2594
1109026 8.25 91494.61533 7624.551277 15780.5 8155.9487
1100870 8.25 90821.74956 7568.47913 15780.5 8212.0209
1092658 8.25 90144.25783 7512.021486 15780.5 8268.4785
1084389 8.25 89462.10836 7455.175696 15780.5 8325.3243
1076064 8.25 88775.2691 7397.939092 15780.5 8382.5609
1067681 8.25 88083.70783 7340.308986 15780.5 8440.191
1059241 8.25 87387.39207 7282.282672 15780.5 8498.2173
1050743 8.25 86686.28914 7223.857428 15780.5 8556.6426
1042186 8.25 85980.36613 7165.030511 15780.5 8615.4695
1033571 8.25 85269.58989 7105.799158 15780.5 8674.7008
1024896 8.25 84553.92707 7046.16059 15780.5 8734.3394
1016162 8.25 83833.34407 6986.112006 15780.5 8794.388
1007367 8.25 83107.80706 6925.650589 15780.5 8854.8494
998512.5 8.25 82377.28199 6864.773499 15780.5 8915.7265
989596.8 8.25 81641.73455 6803.477879 15780.5 8977.0221
980619.8 8.25 80901.13023 6741.760852 15780.5 9038.7391
971581 8.25 80155.43425 6679.619521 15780.5 9100.8805
962480.1 8.25 79404.61161 6617.050967 15780.5 9163.449
953316.7 8.25 78648.62706 6554.052255 15780.5 9226.4477
944090.2 8.25 77887.44512 6490.620427 15780.5 9289.8796
934800.4 8.25 77121.03006 6426.752505 15780.5 9353.7475
925446.6 8.25 76349.34589 6362.445491 15780.5 9418.0545
916028.6 8.25 75572.35639 6297.696366 15780.5 9482.8036
906545.8 8.25 74790.02509 6232.502091 15780.5 9547.9979
896997.8 8.25 74002.31527 6166.859605 15780.5 9613.6404
887384.1 8.25 73209.18993 6100.765828 15780.5 9679.7342
877704.4 8.25 72410.61186 6034.217655 15780.5 9746.2823
867958.1 8.25 71606.54357 5967.211964 15780.5 9813.288
858144.8 8.25 70796.94731 5899.745609 15780.5 9880.7544
848264.1 8.25 69981.78507 5831.815422 15780.5 9948.6846
838315.4 8.25 69161.01859 5763.418216 15780.5 10017.082
828298.3 8.25 68334.60935 5694.550779 15780.5 10085.949
818212.3 8.25 67502.51853 5625.209878 15780.5 10155.29
808057.1 8.25 66664.7071 5555.392258 15780.5 10225.108
797831.9 8.25 65821.13571 5485.094643 15780.5 10295.405
787536.5 8.25 64971.76477 5414.313731 15780.5 10366.186
777170.4 8.25 64116.5544 5343.0462 15780.5 10437.454
766732.9 8.25 63255.46446 5271.288705 15780.5 10509.211
756223.7 8.25 62388.45453 5199.037878 15780.5 10581.462
745642.2 8.25 61515.48391 5126.290326 15780.5 10654.21
734988 8.25 60636.51161 5053.042634 15780.5 10727.457
724260.6 8.25 59751.49638 4979.291365 15780.5 10801.209
713459.4 8.25 58860.39666 4905.033055 15780.5 10875.467
702583.9 8.25 57963.17064 4830.26422 15780.5 10950.236
691633.7 8.25 57059.77619 4754.981349 15780.5 11025.519
680608.1 8.25 56150.1709 4679.180908 15780.5 11101.319
669506.8 8.25 55234.31207 4602.85934 15780.5 11177.641
658329.2 8.25 54312.15672 4526.01306 15780.5 11254.487
647074.7 8.25 53383.66155 4448.638462 15780.5 11331.862
635742.8 8.25 52448.78297 4370.731914 15780.5 11409.768
624333.1 8.25 51507.4771 4292.289759 15780.5 11488.21
612844.8 8.25 50559.69976 4213.308313 15780.5 11567.192
601277.7 8.25 49605.40644 4133.78387 15780.5 11646.716
589630.9 8.25 48644.55236 4053.712697 15780.5 11726.787
577904.2 8.25 47677.09241 3973.091034 15780.5 11807.409
566096.7 8.25 46702.98117 3891.915098 15780.5 11888.585
554208.2 8.25 45722.17292 3810.181076 15780.5 11970.319
542237.8 8.25 44734.62161 3727.885134 15780.5 12052.615
530185.2 8.25 43740.28088 3645.023407 15780.5 12135.477
518049.7 8.25 42739.10406 3561.592005 15780.5 12218.908
505830.8 8.25 41731.04415 3477.587013 15780.5 12302.913
493527.9 8.25 40716.05383 3393.004486 15780.5 12387.496
481140.4 8.25 39694.08545 3307.840454 15780.5 12472.66
468667.8 8.25 38665.09104 3222.09092 15780.5 12558.409
456109.4 8.25 37629.02229 3135.751857 15780.5 12644.748
443464.6 8.25 36585.83057 3048.819214 15780.5 12731.681
430732.9 8.25 35535.4669 2961.288908 15780.5 12819.211
417913.7 8.25 34477.88199 2873.156832 15780.5 12907.343
 405006.4 8.25 33413.02617 2784.418848 15780.5 12996.081
392010.3 8.25 32340.84948 2695.07079 15780.5 13085.429
378924.9 8.25 31261.30157 2605.108464 15780.5 13175.392
365749.5 8.25 30174.33177 2514.527647 15780.5 13265.972
352483.5 8.25 29079.88905 2423.324087 15780.5 13357.176
339126.3 8.25 27977.92204 2331.493503 15780.5 13449.006
325677.3 8.25 26868.379 2239.031583 15780.5 13541.468
312135.9 8.25 25751.20786 2145.933988 15780.5 13634.566
298501.3 8.25 24626.35616 2052.196347 15780.5 13728.304
284773 8.25 23493.77111 1957.814259 15780.5 13822.686
270950.3 8.25 22353.39953 1862.783295 15780.5 13917.717
257032.6 8.25 21205.18791 1767.098992 15780.5 14013.401
243019.2 8.25 20049.08232 1670.75686 15780.5 14109.743
228909.4 8.25 18885.02851 1573.752376 15780.5 14206.748
214702.7 8.25 17712.97184 1476.080986 15780.5 14304.419
200398.3 8.25 16532.85727 1377.738106 15780.5 14402.762
185995.5 8.25 15344.62941 1278.719118 15780.5 14501.781
171493.7 8.25 14148.23249 1179.019374 15780.5 14601.481
156892.2 8.25 12943.61034 1078.634195 15780.5 14701.866
142190.4 8.25 11730.70641 977.5588672 15780.5 14802.941
127387.4 8.25 10509.46376 875.788647 15780.5 14904.711
112482.7 8.25 9279.825077 773.3187564 15780.5 15007.181
97475.55 8.25 8041.732624 670.1443854 15780.5 15110.356
82365.19 8.25 6795.128286 566.2606905 15780.5 15214.239
67150.95 8.25 5539.953543 461.6627953 15780.5 15318.837
51832.11 8.25 4276.149474 356.3457895 15780.5 15424.154
36407.96 8.25 3003.656751 250.3047293 15780.5 15530.195
20877.77 8.25 1722.415641 143.5346368 15780.5 15636.965
5240.8 8.25 432.365999 36.03049992 15780.5 15744.47
-10503.67 8.25 -866.552735 -72.2127279 15780.5 15852.713
-26356.38 8.25 -2174.40153 -181.200128 15780.5 15961.7
-42318.08 8.25 -3491.2418 -290.936816 15780.5 16071.437
-58389.52 8.25 -4817.13533 -401.427944 15780.5 16181.928
-74571.45 8.25 -6152.14439 -512.678699 15780.5 16293.179
-90864.63 8.25 -7496.33163 -624.694303 15780.5 16405.194
-107270 8.25 -8849.76016 -737.480013 15780.5 16517.98
-123788 8.25 -10212.4935 -851.041126 15780.5 16631.541
-140419 8.25 -11584.5957 -965.382971 15780.5 16745.883
-157165 8.25 -12966.131 -1080.51092 15780.5 16861.011
-174026 8.25 -14357.1644 -1196.43037 15780.5 16976.93
-191003 8.25 -15757.7612 -1313.14676 15780.5 17093.647
-208097 8.25 -17167.987 -1430.66558 15780.5 17211.166
-225308 8.25 -18587.9082 -1548.99235 15780.5 17329.492
-242637 8.25 -20017.5913 -1668.13261 15780.5 17448.633
-260086 8.25 -21457.1035 -1788.09196 15780.5 17568.592
-277655 8.25 -22906.5123 -1908.87603 15780.5 17689.376
-295344 8.25 -24365.8858 -2030.49049 15780.5 17810.99
-313155 8.25 -25835.2926 -2152.94105 15780.5 17933.441
-331089 8.25 -27314.8014 -2276.23345 15780.5 18056.733
-349145 8.25 -28804.482 -2400.3735 15780.5 18180.873
-367326 8.25 -30304.404 -2525.367 15780.5 18305.867
-385632 8.25 -31814.638 -2651.21984 15780.5 18431.72
-404064 8.25 -33335.2549 -2777.93791 15780.5 18558.438
 -422622 8.25 -34866.3261 -2905.52717 15780.5 18686.027
-441308 8.25 -36407.9233 -3033.99361 15780.5 18814.494
-460123 8.25 -37960.119 -3163.34325 15780.5 18943.843
-479066 8.25 -39522.9861 -3293.58217 15780.5 19074.082
-498141 8.25 -41096.5979 -3424.71649 15780.5 19205.216
-517346 8.25 -42681.0282 -3556.75235 15780.5 19337.252
-536683 8.25 -44276.3515 -3689.69596 15780.5 19470.196
-556153 8.25 -45882.6427 -3823.55356 15780.5 19604.054
-575757 8.25 -47499.9771 -3958.33143 15780.5 19738.831
-595496 8.25 -49128.4307 -4094.03589 15780.5 19874.536
-615371 8.25 -50768.0799 -4230.67333 15780.5 20011.173
-635382 8.25 -52419.0017 -4368.25014 15780.5 20148.75
-655531 8.25 -54081.2736 -4506.7728 15780.5 20287.273
-675818 8.25 -55754.9736 -4646.2478 15780.5 20426.748
-696245 8.25 -57440.1803 -4786.68169 15780.5 20567.182
-716812 8.25 -59136.9728 -4928.08107 15780.5 20708.581
-737520 8.25 -60845.4308 -5070.45256 15780.5 20850.953
-758371 8.25 -62565.6343 -5213.80286 15780.5 20994.303
-779366 8.25 -64297.6643 -5358.13869 15780.5 21138.639
-800504 8.25 -66041.602 -5503.46683 15780.5 21283.967
-821788 8.25 -67797.5293 -5649.79411 15780.5 21430.294
-843219 8.25 -69565.5285 -5797.12738 15780.5 21577.627
-864796 8.25 -71345.6828 -5945.47357 15780.5 21725.974
-886522 8.25 -73138.0756 -6094.83964 15780.5 21875.34
-908397 8.25 -74942.7911 -6245.2326 15780.5 22025.733
-930423 8.25 -76759.9141 -6396.65951 15780.5 22177.16
-952600 8.25 -78589.5297 -6549.12748 15780.5 22329.627
-974930 8.25 -80431.724 -6702.64367 15780.5 22483.144
-997413 8.25 -82286.5834 -6857.21528 15780.5 22637.715
-1020051 8.25 -84154.1949 -7012.84957 15780.5 22793.35
-1042844 8.25 -86034.6462 -7169.55385 15780.5 22950.054
-1065794 8.25 -87928.0257 -7327.33547 15780.5 23107.835
-1088902 8.25 -89834.4221 -7486.20184 15780.5 23266.702
-1112169 8.25 -91753.925 -7646.16042 15780.5 23426.66
-1135595 8.25 -93686.6245 -7807.21871 15780.5 23587.719
-1159183 8.25 -95632.6113 -7969.38427 15780.5 23749.884