| Total Initial Investment Amount | Monthly STP Amount (Rs.) | STP Period | No of Installments | Total Amount Transferred | Total No. Units Remaining | Value as on 06-02-2017 | Current Value as on 30-09-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|---|
| 200,000 | 10000 | 05-07-2015 to 30-09-2026 | 20 | 200,000 | 567.49 | 9,822 | 24,275 | 24,275 | 7.31 |
| Monthly STP Amount (Rs.) | STP Period | No of Installments | Total Amount Invested | Total No. Units Accumulated | Value as on 06-02-2017 | Current Value as on 30-09-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 10000 | 05-07-2015 to 30-09-2026 | 20 | 200,000 | 341.77 | 225,688 | 508,779 | 308,779 | 9.34 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 200,000 | 533,055 | 333,055 | 9.1 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Capital Gain/Loss | No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 01-07-2015 | 15.2219 | 13,138.9643 | 13,138.9643 | 200,000 | 200,000 | 0 | 0 | 200,000 |
| 06-07-2015 | 15.2958 | 653.7742 | 12,485.19 | -10,000 | 190,000 | 48.31 | 5 | 190,971 |
| 05-08-2015 | 15.4423 | 647.5719 | 11,837.6181 | -10,000 | 180,000 | 142.72 | 35 | 182,800 |
| 07-09-2015 | 14.9082 | 670.7718 | 11,166.8463 | -10,000 | 170,000 | -210.42 | 68 | 166,478 |
| 05-10-2015 | 15.4367 | 647.8068 | 10,519.0394 | -10,000 | 160,000 | 139.15 | 96 | 162,379 |
| 05-11-2015 | 15.302 | 653.5093 | 9,865.5301 | -10,000 | 150,000 | 52.35 | 127 | 150,962 |
| 07-12-2015 | 15.2343 | 656.4135 | 9,209.1166 | -10,000 | 140,000 | 8.14 | 159 | 140,294 |
| 05-01-2016 | 15.3034 | 653.4496 | 8,555.6671 | -10,000 | 130,000 | 53.26 | 188 | 130,931 |
| 05-02-2016 | 15.0835 | 662.9761 | 7,892.691 | -10,000 | 120,000 | -91.76 | 219 | 119,049 |
| 08-03-2016 | 15.1414 | 660.4409 | 7,232.25 | -10,000 | 110,000 | -53.17 | 251 | 109,506 |
| 05-04-2016 | 15.3159 | 652.9163 | 6,579.3338 | -10,000 | 100,000 | 61.37 | 279 | 100,768 |
| 05-05-2016 | 15.623 | 640.0819 | 5,939.2519 | -10,000 | 90,000 | 256.74 | 309 | 92,789 |
| 06-06-2016 | 15.9658 | 626.3388 | 5,312.9131 | -10,000 | 80,000 | 465.93 | 341 | 84,825 |
| 05-07-2016 | 16.267 | 614.7415 | 4,698.1716 | -10,000 | 70,000 | 642.47 | 370 | 76,425 |
| 05-08-2016 | 16.7747 | 596.1358 | 4,102.0357 | -10,000 | 60,000 | 925.68 | 401 | 68,810 |
| 06-09-2016 | 17.0656 | 585.9741 | 3,516.0616 | -10,000 | 50,000 | 1,080.36 | 433 | 60,004 |
| 05-10-2016 | 17.1889 | 581.7708 | 2,934.2908 | -10,000 | 40,000 | 1,144.34 | 462 | 50,437 |
| 07-11-2016 | 16.9843 | 588.779 | 2,345.5117 | -10,000 | 30,000 | 1,037.66 | 495 | 39,837 |
| 05-12-2016 | 16.6335 | 601.1964 | 1,744.3154 | -10,000 | 20,000 | 848.65 | 523 | 29,014 |
| 05-01-2017 | 16.6931 | 599.0499 | 1,145.2655 | -10,000 | 10,000 | 881.32 | 554 | 19,118 |
| 06-02-2017 | 17.3078 | 577.7742 | 567.4913 | -10,000 | 0 | 1,205.18 | 586 | 9,822 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 06-07-2015 | 565.54 | 17.6822 | 17.6822 | 10,000 | 10,000 | 10,000 |
| 05-08-2015 | 579.54 | 17.2551 | 34.9373 | 10,000 | 20,000 | 20,248 |
| 07-09-2015 | 534.04 | 18.7252 | 53.6625 | 10,000 | 30,000 | 28,658 |
| 05-10-2015 | 562.31 | 17.7838 | 71.4463 | 10,000 | 40,000 | 40,175 |
| 05-11-2015 | 556.01 | 17.9853 | 89.4315 | 10,000 | 50,000 | 49,725 |
| 07-12-2015 | 554.42 | 18.0369 | 107.4684 | 10,000 | 60,000 | 59,583 |
| 05-01-2016 | 561.19 | 17.8193 | 125.2877 | 10,000 | 70,000 | 70,310 |
| 05-02-2016 | 537.46 | 18.606 | 143.8937 | 10,000 | 80,000 | 77,337 |
| 08-03-2016 | 535.7 | 18.6672 | 162.5609 | 10,000 | 90,000 | 87,084 |
| 05-04-2016 | 547.19 | 18.2752 | 180.8361 | 10,000 | 100,000 | 98,952 |
| 05-05-2016 | 561.15 | 17.8205 | 198.6566 | 10,000 | 110,000 | 111,476 |
| 06-06-2016 | 588.03 | 17.0059 | 215.6626 | 10,000 | 120,000 | 126,816 |
| 05-07-2016 | 604.45 | 16.544 | 232.2065 | 10,000 | 130,000 | 140,357 |
| 05-08-2016 | 631.77 | 15.8285 | 248.0351 | 10,000 | 140,000 | 156,701 |
| 06-09-2016 | 648.24 | 15.4264 | 263.4615 | 10,000 | 150,000 | 170,786 |
| 05-10-2016 | 653.25 | 15.3081 | 278.7695 | 10,000 | 160,000 | 182,106 |
| 07-11-2016 | 638.99 | 15.6497 | 294.4192 | 10,000 | 170,000 | 188,131 |
| 05-12-2016 | 617.87 | 16.1846 | 310.6039 | 10,000 | 180,000 | 191,913 |
| 05-01-2017 | 624.29 | 16.0182 | 326.6221 | 10,000 | 190,000 | 203,907 |
| 06-02-2017 | 660.36 | 15.1433 | 341.7653 | 10,000 | 200,000 | 225,688 |