You are on page 1of 3

SIP Proposal

For Mrs. Kavita Mahajan

Monthly SIP Amount ₹ 5,000

SIP Period 12 Years

Step-Up % Every Year 10.00 %

Total Investment
Normal SIP Step-Up SIP

₹ 7,20,000 ₹ 12,83,057

Expected Future Value


Mode Scenario 1 @ 10.00 % Scenario 2 @ 12.00 %

Normal SIP ₹ 13,51,544 ₹ 15,40,478

Step-Up SIP ₹ 21,63,896 ₹ 24,17,808

*This illustration and returns assumed are on the basis of the request made by you. These are neither indicative nor
guaranteed returns. Mutual fund investments are subject to market risks. Do read all scheme-related documents carefully.

Shailesh Patil
SAMARTH INVESTMENT
AMFI-Registered Mutual Fund Distributor
Email: sap_03@yahoo.co.in, M: 7798648881
Normal SIP
Year-Wise Projected Value
Year End Value Year End Value
Year Monthly Investment Annual Investment Scenario 1 Scenario 2
@ 10.00 % @ 12.00 %

1 ₹ 5,000 ₹ 60,000 ₹ 63,203 ₹ 63,832

2 ₹ 5,000 ₹ 60,000 ₹ 1,32,726 ₹ 1,35,325

3 ₹ 5,000 ₹ 60,000 ₹ 2,09,201 ₹ 2,15,396

4 ₹ 5,000 ₹ 60,000 ₹ 2,93,324 ₹ 3,05,076

5 ₹ 5,000 ₹ 60,000 ₹ 3,85,859 ₹ 4,05,518

6 ₹ 5,000 ₹ 60,000 ₹ 4,87,647 ₹ 5,18,013

7 ₹ 5,000 ₹ 60,000 ₹ 5,99,615 ₹ 6,44,007

8 ₹ 5,000 ₹ 60,000 ₹ 7,22,779 ₹ 7,85,120

9 ₹ 5,000 ₹ 60,000 ₹ 8,58,259 ₹ 9,43,167

10 ₹ 5,000 ₹ 60,000 ₹ 10,07,288 ₹ 11,20,179

11 ₹ 5,000 ₹ 60,000 ₹ 11,71,219 ₹ 13,18,433

12 ₹ 5,000 ₹ 60,000 ₹ 13,51,544 ₹ 15,40,478

*The chart is for illustration purposes only. Figures are approximate and may not be linear as shown in the chart. The
returns assumed above are as per your request. These are neither indicative nor guaranteed returns.

Shailesh Patil
SAMARTH INVESTMENT
AMFI-Registered Mutual Fund Distributor
Email: sap_03@yahoo.co.in, M: 7798648881
Step - Up SIP
Year-Wise Projected Value
Year End Value Year End Value
Year Monthly Investment Annual Investment Scenario 1 Scenario 2
@ 10.00 % @ 12.00 %

1 ₹ 5,000 ₹ 60,000 ₹ 63,203 ₹ 63,832

2 ₹ 5,500 ₹ 66,000 ₹ 1,39,046 ₹ 1,41,708

3 ₹ 6,050 ₹ 72,600 ₹ 2,29,426 ₹ 2,35,950

4 ₹ 6,655 ₹ 79,860 ₹ 3,36,491 ₹ 3,49,226

5 ₹ 7,321 ₹ 87,846 ₹ 4,62,675 ₹ 4,84,590

6 ₹ 8,053 ₹ 96,631 ₹ 6,10,731 ₹ 6,45,543

7 ₹ 8,858 ₹ 1,06,294 ₹ 7,83,772 ₹ 8,36,092

8 ₹ 9,744 ₹ 1,16,923 ₹ 9,85,313 ₹ 10,60,814

9 ₹ 10,718 ₹ 1,28,615 ₹ 12,19,325 ₹ 13,24,942

10 ₹ 11,790 ₹ 1,41,477 ₹ 14,90,286 ₹ 16,34,449

11 ₹ 12,969 ₹ 1,55,625 ₹ 18,03,246 ₹ 19,96,148

12 ₹ 14,266 ₹ 1,71,187 ₹ 21,63,896 ₹ 24,17,808

*The chart is for illustration purposes only. Figures are approximate and may not be linear as shown in the chart. The
returns assumed above are as per your request. These are neither indicative nor guaranteed returns.

Shailesh Patil
SAMARTH INVESTMENT
AMFI-Registered Mutual Fund Distributor
Email: sap_03@yahoo.co.in, M: 7798648881

You might also like