| Total Initial Investment Amount | Monthly STP Amount (Rs.) | STP Period | No of Installments | Total Amount Transferred | Total No. Units Remaining | Value as on 05-12-2025 | Current Value as on 14-12-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|---|
| 100,000 | 1000 | 14-01-2025 to 14-12-2025 | 11 | 11,000 | 238.55 | 94,490 | 94,609 | 5,609 | 6.49 |
| Monthly STP Amount (Rs.) | STP Period | No of Installments | Total Amount Invested | Total No. Units Accumulated | Value as on 05-12-2025 | Current Value as on 12-12-2025 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1000 | 14-01-2025 to 14-12-2025 | 11 | 11,000 | 28.63 | 11,803 | 11,750 | 750 | 16.17 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 100,000 | 106,360 | 6,360 | 7.01 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Net Amount | Capital Gain/Loss | No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 14-01-2025 | 374.513 | 267.0134 | 267.0134 | 100,000 | 100,000 | 0 | 0 | 100,000 |
| 05-02-2025 | 376.123 | 2.6587 | 264.3547 | -1,000 | 99,000 | 4.28 | 22 | 99,430 |
| 05-03-2025 | 378.0829 | 2.6449 | 261.7098 | -1,000 | 98,000 | 9.44 | 50 | 98,948 |
| 06-04-2025 | 380.9674 | 2.6249 | 259.0849 | -1,000 | 97,000 | 16.94 | 82 | 98,703 |
| 05-05-2025 | 382.8527 | 2.612 | 256.4729 | -1,000 | 96,000 | 21.78 | 111 | 98,191 |
| 05-06-2025 | 384.974 | 2.5976 | 253.8754 | -1,000 | 95,000 | 27.17 | 142 | 97,735 |
| 06-07-2025 | 387.0248 | 2.5838 | 251.2915 | -1,000 | 94,000 | 32.33 | 173 | 97,256 |
| 05-08-2025 | 388.7167 | 2.5726 | 248.719 | -1,000 | 93,000 | 36.54 | 203 | 96,681 |
| 05-09-2025 | 390.5254 | 2.5607 | 246.1583 | -1,000 | 92,000 | 41 | 234 | 96,131 |
| 05-10-2025 | 392.4059 | 2.5484 | 243.6099 | -1,000 | 91,000 | 45.6 | 264 | 95,594 |
| 05-11-2025 | 394.2414 | 2.5365 | 241.0734 | -1,000 | 90,000 | 50.04 | 295 | 95,041 |
| 05-12-2025 | 396.1038 | 2.5246 | 238.5488 | -1,000 | 89,000 | 54.51 | 325 | 94,490 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 05-02-2025 | 365.58 | 2.7354 | 2.7354 | 1,000 | 1,000 | 1,000 |
| 05-03-2025 | 351.21 | 2.8473 | 5.5827 | 1,000 | 2,000 | 1,961 |
| 07-04-2025 | 355.95 | 2.8094 | 8.3921 | 1,000 | 3,000 | 2,987 |
| 05-05-2025 | 381.58 | 2.6207 | 11.0127 | 1,000 | 4,000 | 4,202 |
| 05-06-2025 | 385.95 | 2.591 | 13.6038 | 1,000 | 5,000 | 5,250 |
| 07-07-2025 | 393.91 | 2.5387 | 16.1424 | 1,000 | 6,000 | 6,359 |
| 05-08-2025 | 388.84 | 2.5718 | 18.7142 | 1,000 | 7,000 | 7,277 |
| 05-09-2025 | 395.52 | 2.5283 | 21.2425 | 1,000 | 8,000 | 8,402 |
| 06-10-2025 | 401.38 | 2.4914 | 23.7339 | 1,000 | 9,000 | 9,526 |
| 06-11-2025 | 404.63 | 2.4714 | 26.2053 | 1,000 | 10,000 | 10,603 |
| 05-12-2025 | 412.24 | 2.4258 | 28.631 | 1,000 | 11,000 | 11,803 |
