| Total Initial Investment Amount | Monthly STP Amount (Rs.) | STP Period | No of Installments | Total Amount Transferred | Total No. Units Remaining | Value as on 05-01-2018 | Current Value as on 12-12-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|---|
| 200,000 | 10,000 | 11-04-2016 to 12-12-2025 | 21 | 210,000 | 12.42 | 3,133 | 4,926 | 14,926 | 7.05 |
| Total Investment Amount | Monthly STP Amount (Rs.) | STP Period | No of Installments | Total Amount Invested | Total No. Units Remaining | Value as on 05-01-2018 | Current Value as on 12-12-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|---|
| 210,000 | 10,000 | 11-04-2016 to 12-12-2025 | 21 | 210,000 | 1,891.34 | 248,767 | 776,223 | 566,223 | 16.03 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 200,000 | 781,149 | 581,149 | 15.10 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Capital Gain/Loss | No. of Days(Invested) | Current Value |
|---|---|---|---|---|---|---|---|---|
| 07-04-2016 | 224.2484 | 891.87 | 891.87 | 200,000.00 | 200,000.00 | 0.00 | 0.00 | 200,000 |
| 05-05-2016 | 225.6092 | 44.32 | 847.54 | -10,000.00 | 190,000.00 | 60.32 | 28.00 | 191,214 |
| 05-06-2016 | 227.0989 | 44.03 | 803.51 | -10,000.00 | 180,000.00 | 125.52 | 59.00 | 182,476 |
| 05-07-2016 | 228.5331 | 43.76 | 759.75 | -10,000.00 | 170,000.00 | 187.49 | 89.00 | 173,629 |
| 05-08-2016 | 229.9254 | 43.49 | 716.26 | -10,000.00 | 160,000.00 | 246.91 | 120.00 | 164,686 |
| 05-09-2016 | 231.2823 | 43.24 | 673.02 | -10,000.00 | 150,000.00 | 304.13 | 151.00 | 155,658 |
| 05-10-2016 | 232.6004 | 42.99 | 630.03 | -10,000.00 | 140,000.00 | 359.07 | 181.00 | 146,545 |
| 06-11-2016 | 233.9662 | 42.74 | 587.29 | -10,000.00 | 130,000.00 | 415.35 | 213.00 | 137,406 |
| 05-12-2016 | 235.248 | 42.51 | 544.78 | -10,000.00 | 120,000.00 | 467.57 | 242.00 | 128,159 |
| 05-01-2017 | 236.5083 | 42.28 | 502.50 | -10,000.00 | 110,000.00 | 518.37 | 273.00 | 118,845 |
| 05-02-2017 | 237.8089 | 42.05 | 460.45 | -10,000.00 | 100,000.00 | 570.23 | 304.00 | 109,499 |
| 05-03-2017 | 239.001 | 41.84 | 418.61 | -10,000.00 | 90,000.00 | 617.26 | 332.00 | 100,048 |
| 05-04-2017 | 240.3808 | 41.60 | 377.01 | -10,000.00 | 80,000.00 | 671.12 | 363.00 | 90,625 |
| 05-05-2017 | 241.6476 | 41.38 | 335.62 | -10,000.00 | 70,000.00 | 720.02 | 393.00 | 81,103 |
| 05-06-2017 | 242.9727 | 41.16 | 294.47 | -10,000.00 | 60,000.00 | 770.63 | 424.00 | 71,548 |
| 05-07-2017 | 244.2696 | 40.94 | 253.53 | -10,000.00 | 50,000.00 | 819.64 | 454.00 | 61,930 |
| 05-08-2017 | 245.611 | 40.71 | 212.81 | -10,000.00 | 40,000.00 | 869.77 | 485.00 | 52,270 |
| 05-09-2017 | 246.9223 | 40.50 | 172.32 | -10,000.00 | 30,000.00 | 918.26 | 516.00 | 42,549 |
| 05-10-2017 | 248.2069 | 40.29 | 132.03 | -10,000.00 | 20,000.00 | 965.26 | 546.00 | 32,770 |
| 05-11-2017 | 249.5311 | 40.08 | 91.95 | -10,000.00 | 10,000.00 | 1,013.21 | 577.00 | 22,945 |
| 05-12-2017 | 250.8096 | 39.87 | 52.08 | -10,000.00 | 0.00 | 1,059.02 | 607.00 | 13,062 |
| 05-01-2018 | 252.1605 | 39.66 | 12.42 | -10,000.00 | -10,000.00 | 1,106.92 | 638.00 | 3,133 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Current Value |
|---|---|---|---|---|---|---|
| 05-05-2016 | 90.94 | 109.96 | 109.96 | 10,000.00 | 10,000.00 | 10,000 |
| 06-06-2016 | 92.97 | 107.56 | 217.52 | 10,000.00 | 20,000.00 | 20,223 |
| 05-07-2016 | 98.49 | 101.53 | 319.06 | 10,000.00 | 30,000.00 | 31,424 |
| 05-08-2016 | 101.73 | 98.30 | 417.36 | 10,000.00 | 40,000.00 | 42,458 |
| 06-09-2016 | 105.34 | 94.93 | 512.29 | 10,000.00 | 50,000.00 | 53,964 |
| 05-10-2016 | 107.00 | 93.46 | 605.75 | 10,000.00 | 60,000.00 | 64,815 |
| 07-11-2016 | 104.75 | 95.47 | 701.21 | 10,000.00 | 70,000.00 | 73,452 |
| 05-12-2016 | 104.55 | 95.65 | 796.86 | 10,000.00 | 80,000.00 | 83,312 |
| 05-01-2017 | 106.60 | 93.81 | 890.67 | 10,000.00 | 90,000.00 | 94,945 |
| 06-02-2017 | 111.51 | 89.68 | 980.35 | 10,000.00 | 100,000.00 | 109,318 |
| 06-03-2017 | 112.50 | 88.89 | 1,069.23 | 10,000.00 | 110,000.00 | 120,289 |
| 05-04-2017 | 115.01 | 86.95 | 1,156.18 | 10,000.00 | 120,000.00 | 132,973 |
| 05-05-2017 | 114.89 | 87.04 | 1,243.22 | 10,000.00 | 130,000.00 | 142,834 |
| 05-06-2017 | 118.18 | 84.62 | 1,327.84 | 10,000.00 | 140,000.00 | 156,924 |
| 05-07-2017 | 118.70 | 84.25 | 1,412.09 | 10,000.00 | 150,000.00 | 167,615 |
| 07-08-2017 | 122.15 | 81.87 | 1,493.95 | 10,000.00 | 160,000.00 | 182,486 |
| 05-09-2017 | 120.91 | 82.71 | 1,576.66 | 10,000.00 | 170,000.00 | 190,634 |
| 05-10-2017 | 121.18 | 82.52 | 1,659.18 | 10,000.00 | 180,000.00 | 201,059 |
| 06-11-2017 | 129.46 | 77.24 | 1,736.42 | 10,000.00 | 190,000.00 | 224,797 |
| 05-12-2017 | 126.77 | 78.88 | 1,815.31 | 10,000.00 | 200,000.00 | 230,127 |
| 05-01-2018 | 131.53 | 76.03 | 1,891.34 | 10,000.00 | 210,000.00 | 248,767 |