| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 10-12-2025 | Current Value as on 09-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 10-01-2023 to 10-01-2026 | 21 | 30,404.38 | 569,056 | 1,000,000 | 1,007,145 | 576,201 | 10.01 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 10-12-2025 | Current Value as on 09-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 10-01-2023 to 10-01-2026 | 21 | 3,925.16 | 569,056 | 455,385 | 454,424 | -114,632 | 9.56 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,461,569 | 461,569 | 9.95 |
| Nav Date | Nav | Units | Cumulative Units | Net Amount | Profit Transfer | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 10-01-2022 | 22.607 | 44,234.0868 | 44,234.0868 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 10-01-2023 | 22.551 | 0 | 44,234.0868 | 1,000,000 | 0 | 0 | 0 | 997,523 |
| 10-02-2023 | 22.315 | 0 | 44,234.0868 | 1,000,000 | 0 | 0 | 0 | 987,084 |
| 10-03-2023 | 21.939 | 0 | 44,234.0868 | 1,000,000 | 0 | 0 | 0 | 970,452 |
| 10-04-2023 | 22.129 | 0 | 44,234.0868 | 1,000,000 | 0 | 0 | 0 | 978,856 |
| 10-05-2023 | 22.923 | 609.7793 | 43,624.3075 | 1,013,978 | -13,978 | 192.69 | 485 | 1,000,000 |
| 12-06-2023 | 23.516 | 1,100.0686 | 42,524.2388 | 1,025,869 | -25,869 | 999.96 | 518 | 1,000,000 |
| 10-07-2023 | 24.127 | 1,076.8977 | 41,447.3412 | 1,025,982 | -25,982 | 1,636.88 | 546 | 1,000,000 |
| 10-08-2023 | 24.728 | 1,007.3541 | 40,439.9871 | 1,024,910 | -24,910 | 2,136.6 | 577 | 1,000,000 |
| 11-09-2023 | 25.354 | 998.4788 | 39,441.5082 | 1,025,315 | -25,315 | 2,742.82 | 609 | 1,000,000 |
| 10-10-2023 | 24.945 | -646.6858 | 40,088.194 | 983,868 | 16,132 | -1,511.95 | 638 | 1,000,000 |
| 10-11-2023 | 24.858 | -140.3038 | 40,228.4979 | 996,512 | 3,488 | -315.82 | 669 | 1,000,000 |
| 11-12-2023 | 26.207 | 2,070.7538 | 38,157.7441 | 1,054,268 | -54,268 | 7,454.71 | 700 | 1,000,000 |
| 10-01-2024 | 26.944 | 1,043.7299 | 37,114.0143 | 1,028,122 | -28,122 | 4,526.66 | 730 | 1,000,000 |
| 12-02-2024 | 26.92 | -33.0883 | 37,147.1025 | 999,109 | 891 | -142.71 | 763 | 1,000,000 |
| 11-03-2024 | 27.753 | 1,114.9619 | 36,032.1407 | 1,030,944 | -30,944 | 5,737.59 | 791 | 1,000,000 |
| 10-04-2024 | 28.285 | 677.7125 | 35,354.4281 | 1,019,169 | -19,169 | 3,848.05 | 821 | 1,000,000 |
| 10-05-2024 | 27.84 | -565.1121 | 35,919.5402 | 984,267 | 15,733 | -2,957.23 | 851 | 1,000,000 |
| 10-06-2024 | 29.292 | 1,780.5262 | 34,139.0141 | 1,052,155 | -52,155 | 11,902.82 | 882 | 1,000,000 |
| 10-07-2024 | 30.649 | 1,511.5221 | 32,627.4919 | 1,046,327 | -46,327 | 12,155.66 | 912 | 1,000,000 |
| 12-08-2024 | 30.843 | 205.2243 | 32,422.2676 | 1,006,330 | -6,330 | 1,690.23 | 945 | 1,000,000 |
| 10-09-2024 | 31.868 | 1,042.8274 | 31,379.4402 | 1,033,233 | -33,233 | 9,657.62 | 974 | 1,000,000 |
| 10-10-2024 | 31.786 | -80.9512 | 31,460.3914 | 997,427 | 2,573 | -743.05 | 1,004 | 1,000,000 |
| 11-11-2024 | 30.872 | -931.42 | 32,391.8114 | 971,245 | 28,755 | -7,698.19 | 1,036 | 1,000,000 |
| 10-12-2024 | 31.625 | 771.258 | 31,620.5534 | 1,024,391 | -24,391 | 6,955.2 | 1,065 | 1,000,000 |
| 10-01-2025 | 29.956 | -1,761.7407 | 33,382.294 | 947,225 | 52,775 | -12,947.03 | 1,096 | 1,000,000 |
| 10-02-2025 | 29.769 | -209.6976 | 33,591.9917 | 993,758 | 6,242 | -1,501.85 | 1,127 | 1,000,000 |
| 10-03-2025 | 28.762 | -1,176.1051 | 34,768.0968 | 966,173 | 33,827 | -7,238.93 | 1,155 | 1,000,000 |
| 11-04-2025 | 29.383 | 734.8122 | 34,033.2846 | 1,021,591 | -21,591 | 4,979.09 | 1,187 | 1,000,000 |
| 12-05-2025 | 31.269 | 2,052.7287 | 31,980.5558 | 1,064,187 | -64,187 | 17,780.74 | 1,218 | 1,000,000 |
| 10-06-2025 | 32.123 | 850.2131 | 31,130.3427 | 1,027,311 | -27,311 | 8,090.63 | 1,247 | 1,000,000 |
| 10-07-2025 | 32.448 | 311.8023 | 30,818.5404 | 1,010,117 | -10,117 | 3,068.45 | 1,277 | 1,000,000 |
| 11-08-2025 | 31.822 | -606.26 | 31,424.8005 | 980,708 | 19,292 | -5,586.69 | 1,309 | 1,000,000 |
| 10-09-2025 | 32.149 | 319.6339 | 31,105.1666 | 1,010,276 | -10,276 | 3,049.95 | 1,339 | 1,000,000 |
| 10-10-2025 | 32.594 | 424.6732 | 30,680.4933 | 1,013,842 | -13,842 | 4,241.21 | 1,369 | 1,000,000 |
| 10-11-2025 | 32.944 | 325.9523 | 30,354.541 | 1,010,738 | -10,738 | 3,369.37 | 1,400 | 1,000,000 |
| 10-12-2025 | 32.89 | -49.8372 | 30,404.3782 | 998,361 | 1,639 | -512.48 | 1,430 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 10-01-2023 | 79.6 | 0 | 0 | 0 | 0 | 0 |
| 10-02-2023 | 79.215 | 0 | 0 | 0 | 0 | 0 |
| 10-03-2023 | 77.131 | 0 | 0 | 0 | 0 | 0 |
| 10-04-2023 | 77.725 | 0 | 0 | 0 | 0 | 0 |
| 10-05-2023 | 80.476 | 173.6912 | 173.6912 | 13,978 | 13,978 | 13,978 |
| 12-06-2023 | 82.297 | 314.3397 | 488.0309 | 25,869 | 39,847 | 40,163 |
| 10-07-2023 | 84.796 | 306.4096 | 794.4405 | 25,982 | 65,829 | 67,365 |
| 10-08-2023 | 86.984 | 286.3728 | 1,080.8133 | 24,910 | 90,739 | 94,013 |
| 11-09-2023 | 89.747 | 282.0755 | 1,362.8888 | 25,315 | 116,055 | 122,315 |
| 10-10-2023 | 87.818 | -183.6933 | 1,179.1955 | -16,132 | 99,923 | 103,555 |
| 10-11-2023 | 86.485 | -40.3269 | 1,138.8686 | -3,488 | 96,436 | 98,495 |
| 11-12-2023 | 92.665 | 585.6391 | 1,724.5077 | 54,268 | 150,704 | 159,802 |
| 10-01-2024 | 94.406 | 297.8863 | 2,022.394 | 28,122 | 178,826 | 190,926 |
| 12-02-2024 | 93.366 | -9.5403 | 2,012.8538 | -891 | 177,935 | 187,932 |
| 11-03-2024 | 96.271 | 321.4212 | 2,334.2749 | 30,944 | 208,879 | 224,723 |
| 10-04-2024 | 98.81 | 193.9996 | 2,528.2745 | 19,169 | 228,048 | 249,819 |
| 10-05-2024 | 96.528 | -162.9861 | 2,365.2884 | -15,733 | 212,315 | 228,317 |
| 10-06-2024 | 102.462 | 509.0197 | 2,874.3081 | 52,155 | 264,470 | 294,507 |
| 10-07-2024 | 108.376 | 427.4622 | 3,301.7703 | 46,327 | 310,797 | 357,833 |
| 12-08-2024 | 108.622 | 58.273 | 3,360.0433 | 6,330 | 317,127 | 364,975 |
| 10-09-2024 | 112.717 | 294.8342 | 3,654.8775 | 33,233 | 350,360 | 411,967 |
| 10-10-2024 | 112.025 | -22.9691 | 3,631.9084 | -2,573 | 347,786 | 406,865 |
| 11-11-2024 | 108.544 | -264.9137 | 3,366.9946 | -28,755 | 319,032 | 365,467 |
| 10-12-2024 | 111.942 | 217.8899 | 3,584.8846 | 24,391 | 343,423 | 401,299 |
| 10-01-2025 | 104.867 | -503.2537 | 3,081.6309 | -52,775 | 290,648 | 323,161 |
| 10-02-2025 | 104.228 | -59.8926 | 3,021.7382 | -6,242 | 284,406 | 314,950 |
| 10-03-2025 | 99.917 | -338.5524 | 2,683.1859 | -33,827 | 250,578 | 268,096 |
| 11-04-2025 | 101.57 | 212.5725 | 2,895.7584 | 21,591 | 272,169 | 294,122 |
| 12-05-2025 | 110.408 | 581.3598 | 3,477.1182 | 64,187 | 336,356 | 383,902 |
| 10-06-2025 | 112.754 | 242.2211 | 3,719.3393 | 27,311 | 363,668 | 419,370 |
| 10-07-2025 | 113.793 | 88.9102 | 3,808.2495 | 10,117 | 373,785 | 433,352 |
| 11-08-2025 | 111.058 | -173.7147 | 3,634.5348 | -19,292 | 354,492 | 403,644 |
| 10-09-2025 | 113.358 | 90.6501 | 3,725.1849 | 10,276 | 364,768 | 422,280 |
| 10-10-2025 | 114.2 | 121.2066 | 3,846.3915 | 13,842 | 378,610 | 439,258 |
| 10-11-2025 | 115.59 | 92.8988 | 3,939.2903 | 10,738 | 389,348 | 455,343 |
| 10-12-2025 | 116.017 | -14.1285 | 3,925.1618 | -1,639 | 387,709 | 455,385 |