{"calculated_on":"2026-09-16","currency":"INR","data":{"education_budget":25000,"monthly_surplus":60000,"retirement_sip":35000,"rows":[{"fee_growth":0.08,"label":"Start now","monthly_sip":18632.0142297747,"rate":0.1,"remaining":6367.985770225299,"target":5036340.233637961,"years":12},{"fee_growth":0.08,"label":"Lower investment return","monthly_sip":21208.038423831997,"rate":0.08,"remaining":3791.9615761680034,"target":5036340.233637961,"years":12},{"fee_growth":0.1,"label":"Higher education cost growth","monthly_sip":23221.32320752894,"rate":0.1,"remaining":1778.6767924710584,"target":6276856.753442006,"years":12},{"fee_growth":0.08,"label":"Start three years later","monthly_sip":29340.454835372875,"rate":0.1,"remaining":-4340.454835372875,"target":5036340.233637961,"years":9}],"target":5036340.233637961,"today_cost":2000000,"years":12},"example":"education","interactive_scenarios":{"base":[{"budget_future":6757720.547161404,"fee_growth":0.08,"monthly_sip":18632.0142297747,"rate":0.1,"remaining":6367.985770225299,"shortfall":0,"target":5036340.233637961,"value":0,"years":12},{"budget_future":5856097.39259528,"fee_growth":0.08,"monthly_sip":21500.683543868035,"rate":0.1,"remaining":3499.3164561319645,"shortfall":0,"target":5036340.233637961,"value":1,"years":11},{"budget_future":5036439.979353349,"fee_growth":0.08,"monthly_sip":25000.08265695683,"rate":0.1,"remaining":-0.08265695683076046,"shortfall":0,"target":5036340.233637961,"value":2,"years":10},{"budget_future":4291296.87640614,"fee_growth":0.08,"monthly_sip":29340.454835372875,"rate":0.1,"remaining":-4340.454835372875,"shortfall":745043.3572318209,"target":5036340.233637961,"value":3,"years":9},{"budget_future":3613894.0555450404,"fee_growth":0.08,"monthly_sip":34840.366997500256,"rate":0.1,"remaining":-9840.366997500256,"shortfall":1422446.1780929202,"target":5036340.233637961,"value":4,"years":8},{"budget_future":2998073.309307678,"fee_growth":0.08,"monthly_sip":41996.7648506438,"rate":0.1,"remaining":-16996.764850643798,"shortfall":2038266.9243302825,"target":5036340.233637961,"value":5,"years":7},{"budget_future":2438236.267273712,"fee_growth":0.08,"monthly_sip":51639.492249754796,"rate":0.1,"remaining":-26639.492249754796,"shortfall":2598103.9663642487,"target":5036340.233637961,"value":6,"years":6}],"costlier":[{"budget_future":6757720.547161404,"fee_growth":0.1,"monthly_sip":23221.32320752894,"rate":0.1,"remaining":1778.6767924710584,"shortfall":0,"target":6276856.753442006,"value":0,"years":12},{"budget_future":5856097.39259528,"fee_growth":0.1,"monthly_sip":26796.583321469247,"rate":0.1,"remaining":-1796.5833214692466,"shortfall":420759.3608467262,"target":6276856.753442006,"value":1,"years":11},{"budget_future":5036439.979353349,"fee_growth":0.1,"monthly_sip":31157.930239470043,"rate":0.1,"remaining":-6157.930239470043,"shortfall":1240416.7740886575,"target":6276856.753442006,"value":2,"years":10},{"budget_future":4291296.87640614,"fee_growth":0.1,"monthly_sip":36567.39289621815,"rate":0.1,"remaining":-11567.392896218153,"shortfall":1985559.8770358665,"target":6276856.753442006,"value":3,"years":9},{"budget_future":3613894.0555450404,"fee_growth":0.1,"monthly_sip":43422.00541179283,"rate":0.1,"remaining":-18422.00541179283,"shortfall":2662962.697896966,"target":6276856.753442006,"value":4,"years":8},{"budget_future":2998073.309307678,"fee_growth":0.1,"monthly_sip":52341.117725691176,"rate":0.1,"remaining":-27341.117725691176,"shortfall":3278783.444134328,"target":6276856.753442006,"value":5,"years":7},{"budget_future":2438236.267273712,"fee_growth":0.1,"monthly_sip":64358.97509609952,"rate":0.1,"remaining":-39358.97509609952,"shortfall":3838620.486168294,"target":6276856.753442006,"value":6,"years":6}],"lower":[{"budget_future":5936940.156244759,"fee_growth":0.08,"monthly_sip":21208.038423831997,"rate":0.08,"remaining":3791.9615761680034,"shortfall":0,"target":5036340.233637961,"value":0,"years":12},{"budget_future":5207493.513177668,"fee_growth":0.08,"monthly_sip":24178.73570334904,"rate":0.08,"remaining":821.2642966509593,"shortfall":0,"target":5036340.233637961,"value":1,"years":11},{"budget_future":4532079.95478221,"fee_growth":0.08,"monthly_sip":27781.99666540553,"rate":0.08,"remaining":-2781.9966654055315,"shortfall":504260.27885575034,"target":5036340.233637961,"value":2,"years":10},{"budget_future":3906697.0303419726,"fee_growth":0.08,"monthly_sip":32229.38743060045,"rate":0.08,"remaining":-7229.387430600451,"shortfall":1129643.203295988,"target":5036340.233637961,"value":3,"years":9},{"budget_future":3327638.7669713814,"fee_growth":0.08,"monthly_sip":37837.456675110734,"rate":0.08,"remaining":-12837.456675110734,"shortfall":1708701.4666665792,"target":5036340.233637961,"value":4,"years":8},{"budget_future":2791473.7082949085,"fee_growth":0.08,"monthly_sip":45105.467758006576,"rate":0.08,"remaining":-20105.467758006576,"shortfall":2244866.525343052,"target":5036340.233637961,"value":5,"years":7},{"budget_future":2295024.5798907676,"fee_growth":0.08,"monthly_sip":54861.79058903756,"rate":0.08,"remaining":-29861.790589037562,"shortfall":2741315.653747193,"target":5036340.233637961,"value":6,"years":6}]},"kind":"synthetic-public-illustration","not_a_customer_plan":true}