STP Calculator
Monthly schedule
STP Calculator — every row, computed from the calculator's stated formula.
| Year | Source fund | Target fund | Moved | Total |
|---|---|---|---|---|
| 1 | ₹9.80 L | ₹25,250 | ₹25,000 | ₹10.05 L |
| 2 | ₹9.60 L | ₹50,753 | ₹25,000 | ₹10.10 L |
| 3 | ₹9.39 L | ₹76,510 | ₹25,000 | ₹10.16 L |
| 4 | ₹9.19 L | ₹1.03 L | ₹25,000 | ₹10.21 L |
| 5 | ₹8.98 L | ₹1.29 L | ₹25,000 | ₹10.27 L |
| 6 | ₹8.78 L | ₹1.55 L | ₹25,000 | ₹10.33 L |
| 7 | ₹8.57 L | ₹1.82 L | ₹25,000 | ₹10.39 L |
| 8 | ₹8.36 L | ₹2.09 L | ₹25,000 | ₹10.45 L |
| 9 | ₹8.15 L | ₹2.37 L | ₹25,000 | ₹10.52 L |
| 10 | ₹7.94 L | ₹2.64 L | ₹25,000 | ₹10.58 L |
| 11 | ₹7.73 L | ₹2.92 L | ₹25,000 | ₹10.65 L |
| 12 | ₹7.52 L | ₹3.20 L | ₹25,000 | ₹10.72 L |
| 13 | ₹7.30 L | ₹3.49 L | ₹25,000 | ₹10.79 L |
| 14 | ₹7.09 L | ₹3.77 L | ₹25,000 | ₹10.86 L |
| 15 | ₹6.87 L | ₹4.06 L | ₹25,000 | ₹10.94 L |
| 16 | ₹6.66 L | ₹4.36 L | ₹25,000 | ₹11.01 L |
| 17 | ₹6.44 L | ₹4.65 L | ₹25,000 | ₹11.09 L |
| 18 | ₹6.22 L | ₹4.95 L | ₹25,000 | ₹11.17 L |
| 19 | ₹6.00 L | ₹5.25 L | ₹25,000 | ₹11.25 L |
| 20 | ₹5.78 L | ₹5.56 L | ₹25,000 | ₹11.34 L |
| 21 | ₹5.56 L | ₹5.87 L | ₹25,000 | ₹11.42 L |
| 22 | ₹5.33 L | ₹6.18 L | ₹25,000 | ₹11.51 L |
| 23 | ₹5.11 L | ₹6.49 L | ₹25,000 | ₹11.60 L |
| 24 | ₹4.88 L | ₹6.81 L | ₹25,000 | ₹11.69 L |
| 25 | ₹4.65 L | ₹7.13 L | ₹25,000 | ₹11.79 L |
| 26 | ₹4.43 L | ₹7.46 L | ₹25,000 | ₹11.88 L |
| 27 | ₹4.20 L | ₹7.78 L | ₹25,000 | ₹11.98 L |
| 28 | ₹3.97 L | ₹8.11 L | ₹25,000 | ₹12.08 L |
| 29 | ₹3.74 L | ₹8.45 L | ₹25,000 | ₹12.18 L |
| 30 | ₹3.50 L | ₹8.78 L | ₹25,000 | ₹12.29 L |
| 31 | ₹3.27 L | ₹9.12 L | ₹25,000 | ₹12.39 L |
| 32 | ₹3.04 L | ₹9.47 L | ₹25,000 | ₹12.50 L |
| 33 | ₹2.80 L | ₹9.81 L | ₹25,000 | ₹12.61 L |
| 34 | ₹2.56 L | ₹10.17 L | ₹25,000 | ₹12.73 L |
| 35 | ₹2.32 L | ₹10.52 L | ₹25,000 | ₹12.84 L |
| 36 | ₹2.08 L | ₹10.88 L | ₹25,000 | ₹12.96 L |
For information and education only; it is not investment advice and not a recommendation. Returns are assumptions, not guarantees. Every row is computed solely from the calculator’s stated formula and assumptions and the inputs you entered.