FD Vs Debt Fund

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

This workbook along with all its contents are the intellectual property of

Finance with Sharan, distribution of which is strictly prohibited.

FD vs Debt Mutual fund Model

FD Interest structure Quaterly


Years Invested 6
Amount Invested ₹ 100,000
Tax Slab 30%
Indexation cost 134,010

Debt Type Bank/Fund Name Interest Rate Pre-tax Profit


Small Finance Banks FD Ujjivan Small Finance Bank 7.40% ₹ 52,174
Debt Fund Ultra short term debt fund 6.80% ₹ 48,398
Tax Effective tax Post-tax Profit Rank
₹ 15,652 30% ₹ 36,522 2
₹ 2,878 6% ₹ 45,520 1
Year Pre-tax return Tax Post tax return Acc. Returns
1 7,608 2,282 5,326 5,326
2 8,013 2,404 5,609 10,935
3 8,440 2,532 5,908 16,843
4 8,889 2,667 6,222 23,065
5 9,363 2,809 6,554 29,619
6 9,861 2,958 6,903 36,522
7 10,386 3,116 7,271 43,792
8 10,940 3,282 7,658 51,450
9 11,522 3,457 8,066 59,515
10 12,136 3,641 8,495 68,010
Sl. No. Financial Year Cost Inflation Index
1 2001-02 100
2 2002-03 105 5 5.0%
3 2003-04 109 4 3.8%
4 2004-05 113 4 3.7%
5 2005-06 117 4 3.5%
6 2006-07 122 5 4.3%
7 2007-08 129 7 5.7%
8 2008-09 137 8 6.2%
9 2009-10 148 11 8.0%
10 2010-11 167 19 12.8%
11 2011-12 184 17 10.2%
12 2012-13 200 16 8.7%
13 2013-14 220 20 10.0%
14 2014-15 240 20 9.1%
15 2015-16 254 14 5.8%
16 2016-17 264 10 3.9%
17 2017-18 272 8 3.0%
18 2018-19 280 8 2.9%
19 2019-20 289 9 3.2%
20 2020-21 301 12 4.2%
21 2021-22 317 16 5.3%
22 2022-23 331 14 4.4%
231 5.9%

You might also like