| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 17-12-2025 | Current Value as on 16-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 17-01-2023 to 17-01-2026 | 23 | 30,258.1 | 571,596 | 1,000,000 | 1,006,657 | 578,253 | 9.83 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 17-12-2025 | Current Value as on 16-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 17-01-2023 to 17-01-2026 | 23 | 3,826.47 | 571,596 | 445,550 | 443,932 | -127,664 | 9.22 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,450,589 | 450,589 | 9.75 |
| Nav Date | Nav | Units | Cumulative Units | Net Amount | Profit Transfer | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 17-01-2022 | 22.868 | 43,729.2286 | 43,729.2286 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 17-01-2023 | 22.54 | 0 | 43,729.2286 | 1,000,000 | 0 | 0 | 0 | 985,657 |
| 17-02-2023 | 22.315 | 0 | 43,729.2286 | 1,000,000 | 0 | 0 | 0 | 975,818 |
| 17-03-2023 | 21.619 | 0 | 43,729.2286 | 1,000,000 | 0 | 0 | 0 | 945,382 |
| 17-04-2023 | 22.245 | 0 | 43,729.2286 | 1,000,000 | 0 | 0 | 0 | 972,757 |
| 17-05-2023 | 22.919 | 97.3075 | 43,631.9211 | 1,002,230 | -2,230 | 4.96 | 485 | 1,000,000 |
| 19-06-2023 | 23.681 | 1,403.9747 | 42,227.9465 | 1,033,248 | -33,248 | 1,141.43 | 518 | 1,000,000 |
| 17-07-2023 | 24.521 | 1,446.5754 | 40,781.3711 | 1,035,471 | -35,471 | 2,391.19 | 546 | 1,000,000 |
| 17-08-2023 | 24.608 | 144.1799 | 40,637.1912 | 1,003,548 | -3,548 | 250.87 | 577 | 1,000,000 |
| 18-09-2023 | 25.352 | 1,192.5714 | 39,444.6198 | 1,030,234 | -30,234 | 2,962.35 | 609 | 1,000,000 |
| 17-10-2023 | 25.068 | -446.8754 | 39,891.4951 | 988,798 | 11,202 | -983.13 | 638 | 1,000,000 |
| 17-11-2023 | 25.144 | 120.5756 | 39,770.9195 | 1,003,032 | -3,032 | 274.43 | 669 | 1,000,000 |
| 18-12-2023 | 26.584 | 2,154.308 | 37,616.6115 | 1,057,270 | -57,270 | 8,005.41 | 700 | 1,000,000 |
| 17-01-2024 | 26.853 | 376.8245 | 37,239.787 | 1,010,119 | -10,119 | 1,501.65 | 730 | 1,000,000 |
| 19-02-2024 | 27.506 | 884.0828 | 36,355.7042 | 1,024,318 | -24,318 | 4,100.38 | 763 | 1,000,000 |
| 18-03-2024 | 27.227 | -372.5435 | 36,728.2477 | 989,857 | 10,143 | -1,623.92 | 791 | 1,000,000 |
| 18-04-2024 | 27.7 | 627.1647 | 36,101.083 | 1,017,372 | -17,372 | 3,030.46 | 822 | 1,000,000 |
| 17-05-2024 | 28.345 | 821.4923 | 35,279.5908 | 1,023,285 | -23,285 | 4,499.31 | 851 | 1,000,000 |
| 18-06-2024 | 29.823 | 1,748.4235 | 33,531.1672 | 1,052,143 | -52,143 | 12,160.29 | 883 | 1,000,000 |
| 18-07-2024 | 31.038 | 1,312.5964 | 32,218.5708 | 1,040,740 | -40,740 | 10,723.91 | 913 | 1,000,000 |
| 19-08-2024 | 31.164 | 130.2638 | 32,088.307 | 1,004,060 | -4,060 | 1,080.67 | 945 | 1,000,000 |
| 17-09-2024 | 32.2 | 1,032.4064 | 31,055.9006 | 1,033,243 | -33,243 | 9,634.42 | 974 | 1,000,000 |
| 17-10-2024 | 31.634 | -555.6566 | 31,611.5572 | 982,422 | 17,578 | -4,870.89 | 1,004 | 1,000,000 |
| 18-11-2024 | 30.076 | -1,637.5451 | 33,249.1023 | 950,749 | 49,251 | -11,803.43 | 1,036 | 1,000,000 |
| 17-12-2024 | 31.283 | 1,282.8586 | 31,966.2436 | 1,040,132 | -40,132 | 10,795.26 | 1,065 | 1,000,000 |
| 17-01-2025 | 29.888 | -1,492.0005 | 33,458.2441 | 955,407 | 44,593 | -10,473.84 | 1,096 | 1,000,000 |
| 17-02-2025 | 28.94 | -1,096.0061 | 34,554.2502 | 968,282 | 31,718 | -6,654.95 | 1,127 | 1,000,000 |
| 17-03-2025 | 28.79 | -180.0326 | 34,734.2827 | 994,817 | 5,183 | -1,066.15 | 1,155 | 1,000,000 |
| 17-04-2025 | 30.493 | 1,939.8709 | 32,794.4118 | 1,059,152 | -59,152 | 14,791.52 | 1,186 | 1,000,000 |
| 19-05-2025 | 31.636 | 1,184.8531 | 31,609.5587 | 1,037,484 | -37,484 | 10,388.79 | 1,218 | 1,000,000 |
| 17-06-2025 | 31.823 | 185.7458 | 31,423.813 | 1,005,911 | -5,911 | 1,663.35 | 1,247 | 1,000,000 |
| 17-07-2025 | 32.517 | 670.6685 | 30,753.1445 | 1,021,808 | -21,808 | 6,471.28 | 1,277 | 1,000,000 |
| 18-08-2025 | 32.076 | -422.8126 | 31,175.9571 | 986,438 | 13,562 | -3,893.26 | 1,309 | 1,000,000 |
| 17-09-2025 | 32.604 | 504.8738 | 30,671.0833 | 1,016,461 | -16,461 | 4,915.45 | 1,339 | 1,000,000 |
| 17-10-2025 | 32.83 | 211.1381 | 30,459.9452 | 1,006,932 | -6,932 | 2,103.36 | 1,369 | 1,000,000 |
| 17-11-2025 | 33.27 | 402.8367 | 30,057.1085 | 1,013,402 | -13,402 | 4,190.31 | 1,400 | 1,000,000 |
| 17-12-2025 | 33.049 | -200.9931 | 30,258.1016 | 993,357 | 6,643 | -2,046.31 | 1,430 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 17-01-2023 | 79.688 | 0 | 0 | 0 | 0 | 0 |
| 17-02-2023 | 79.118 | 0 | 0 | 0 | 0 | 0 |
| 17-03-2023 | 75.617 | 0 | 0 | 0 | 0 | 0 |
| 17-04-2023 | 77.793 | 0 | 0 | 0 | 0 | 0 |
| 17-05-2023 | 80.351 | 27.7556 | 27.7556 | 2,230 | 2,230 | 2,230 |
| 19-06-2023 | 83.067 | 400.2495 | 428.0051 | 33,248 | 35,478 | 35,553 |
| 17-07-2023 | 86.68 | 409.2233 | 837.2284 | 35,471 | 70,949 | 72,571 |
| 17-08-2023 | 86.222 | 41.1494 | 878.3777 | 3,548 | 74,497 | 75,735 |
| 18-09-2023 | 89.879 | 336.3864 | 1,214.7641 | 30,234 | 104,731 | 109,182 |
| 17-10-2023 | 88.16 | -127.0675 | 1,087.6966 | -11,202 | 93,529 | 95,891 |
| 17-11-2023 | 87.67 | 34.5814 | 1,122.278 | 3,032 | 96,561 | 98,390 |
| 18-12-2023 | 93.914 | 609.8146 | 1,732.0926 | 57,270 | 153,831 | 162,668 |
| 17-01-2024 | 94.256 | 107.3552 | 1,839.4477 | 10,119 | 163,950 | 173,379 |
| 19-02-2024 | 95.672 | 254.1766 | 2,093.6243 | 24,318 | 188,267 | 200,301 |
| 18-03-2024 | 95.104 | -106.6542 | 1,986.9701 | -10,143 | 178,124 | 188,969 |
| 18-04-2024 | 95.905 | 181.1424 | 2,168.1125 | 17,372 | 195,497 | 207,933 |
| 17-05-2024 | 98.661 | 236.0122 | 2,404.1247 | 23,285 | 218,782 | 237,193 |
| 18-06-2024 | 104.2 | 500.4149 | 2,904.5396 | 52,143 | 270,925 | 302,653 |
| 18-07-2024 | 110.156 | 369.8425 | 3,274.3821 | 40,740 | 311,665 | 360,693 |
| 19-08-2024 | 109.612 | 37.0355 | 3,311.4176 | 4,060 | 315,725 | 362,971 |
| 17-09-2024 | 114.354 | 290.7068 | 3,602.1244 | 33,243 | 348,968 | 411,917 |
| 17-10-2024 | 110.647 | -158.8623 | 3,443.2621 | -17,578 | 331,391 | 380,987 |
| 18-11-2024 | 105.575 | -466.5006 | 2,976.7615 | -49,251 | 282,140 | 314,272 |
| 17-12-2024 | 110.734 | 362.415 | 3,339.1765 | 40,132 | 322,272 | 369,760 |
| 17-01-2025 | 104.384 | -427.2006 | 2,911.9759 | -44,593 | 277,679 | 303,964 |
| 17-02-2025 | 101.591 | -312.2168 | 2,599.7591 | -31,718 | 245,960 | 264,112 |
| 17-03-2025 | 99.779 | -51.9462 | 2,547.8129 | -5,183 | 240,777 | 254,218 |
| 17-04-2025 | 106.324 | 556.3418 | 3,104.1547 | 59,152 | 299,930 | 330,046 |
| 19-05-2025 | 111.11 | 337.3595 | 3,441.5142 | 37,484 | 337,414 | 382,387 |
| 17-06-2025 | 111.179 | 53.1664 | 3,494.6806 | 5,911 | 343,325 | 388,535 |
| 17-07-2025 | 113.474 | 192.1861 | 3,686.8667 | 21,808 | 365,133 | 418,364 |
| 18-08-2025 | 112.418 | -120.6403 | 3,566.2264 | -13,562 | 351,571 | 400,908 |
| 17-09-2025 | 114.857 | 143.3165 | 3,709.5429 | 16,461 | 368,031 | 426,067 |
| 17-10-2025 | 115.605 | 59.9599 | 3,769.5028 | 6,932 | 374,963 | 435,773 |
| 17-11-2025 | 117.548 | 114.0162 | 3,883.519 | 13,402 | 388,366 | 456,500 |
| 17-12-2025 | 116.439 | -57.0481 | 3,826.471 | -6,643 | 381,723 | 445,550 |