You are on page 1of 3

SGB: July 18-22, 2016 3119 3069

SGB Redemption: (26 MAY 2021) 4836.5


Nippon NAV 20/7/2016 13.63
Nippon NAV 26/05/2021 20.7
Gold price 20/7/2016 3199.8
Gold price 26/05/2021 5011
Investment amount 30,690

Physical Physical
(coin) (earing)
Costs
Buy -30690 -30690
Making Charge -2148.30 -8900.1
GST -985.15 -1187.70
Total Cost 20/7/2016 -33823.45 -40777.80

Value on 26th MAY, 2021


Value 26/05/2021 48061 48061
Interest @2.5% p.a
Spread/ Exit load 26/05/2021 -1441.83 -1441.83

Final Amount 26/05/2021 46619.17 46619.17


XIRR 6.84 2.80

Indexed Cost 20/7/2016 -34986.60 -34986.60


Sell 46619.17 46619.17
Taxable capital gain 11632.57 11632.57
Tax @20% 2326.51 2326.51
Post tax profit 9306.06 9306.06
Post tax XIRR 5.7 1.7

GOLD XIRR 9.7


Physical Nippon
(piece) Digital SGB Gold Fund
SGB XIRR
-30690 -30690 -30690 -30690 20/7/2016 -30690
0 0 0 0 20/1/2017 383.63
-920.70 -920.70 0 0 20/7/2017 383.63
-31610.70 -31610.70 -30690.00 -30690.00 20/1/2018 383.63
20/7/2018 383.63
20/1/2019 383.63
20/7/2019 383.63

20/1/2020 383.63
48061 48061 48365 46609.17 20/7/2020 383.63
3682.8 20/1/2021 383.63
-1441.83 26/7/2021 48630
XIRR 11.59
48061 46619.17 52047.8 46609.17
9.02 8.34 11.6 8.99

-34986.60 -34986.60 Tax-FREE -34986.60


48061 46619.17 Tax-FREE 46609.17
13074.40 11632.57 Tax-FREE 11622.57
2614.88 2326.51 Tax-FREE 2324.51
10459.52 9306.06 9298.06
7.7 7.1 11.6 7.8
27

30

31

30

You might also like