Brokerage in Mutual Funds

Lumsum Business – Partner Earning Calcy
Lumsum Business (Rs.)	1,00,00,000		Upfront	2.00%
Growth Rate	15.00%		1st Year Trail	0.65%
			2nd Year Trail	0.65%
Year	Investment	AUM Growth	Upfront	Trail	Total Income	Cumulative
1	1,00,00,000	1,15,00,000	200000	74750	2,74,750	2,74,750
2	0	1,32,25,000	0	85963	85,963	3,60,713
3	0	1,52,08,750	0	98857	98,857	4,59,569
4	0	1,74,90,063	0	113685	1,13,685	5,73,255
5	0	2,01,13,572	0	130738	1,30,738	7,03,993
6	0	2,31,30,608	0	150349	1,50,349	8,54,342
7	0	2,66,00,199	0	172901	1,72,901	10,27,243
8	0	3,05,90,229	0	198836	1,98,836	12,26,080
9	0	3,51,78,763	0	228662	2,28,662	14,54,742
10	0	4,04,55,577	0	262961	2,62,961	17,17,703
11	0	4,65,23,914	0	302405	3,02,405	20,20,108
12	0	5,35,02,501	0	347766	3,47,766	23,67,875
13	0	6,15,27,876	0	399931	3,99,931	27,67,806
14	0	7,07,57,058	0	459921	4,59,921	32,27,727
15	0	8,13,70,616	0	528909	5,28,909	37,56,636
16	0	9,35,76,209	0	608245	6,08,245	43,64,881
17	0	10,76,12,640	0	699482	6,99,482	50,64,363
18	0	12,37,54,536	0	804404	8,04,404	58,68,768
19	0	14,23,17,716	0	925065	9,25,065	67,93,833
20	0	16,36,65,374	0	1063825	10,63,825	78,57,658