| Initial Investment Amount | STP Period | No of Monthly Installments | Total No. Units Remaining | Total Amount Transferred | Value as on 22-01-2026 | Current Value as on 22-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|---|
| 1,000,000 | 22-01-2023 to 22-01-2026 | 27 | 30,484.09 | 645,251 | 1,000,000 | 1,000,000 | 645,251 | 10.91 |
| STP Period | No of Monthly Installments | Total No. Units Accumulated | Total Amount Invested | Value as on 22-01-2026 | Current Value as on 22-01-2026 | Profit | Returns (%) |
|---|---|---|---|---|---|---|---|
| 22-01-2023 to 22-01-2026 | 27 | 4,376.87 | 645,251 | 497,716 | 497,716 | -147,535 | 9.19 |
| Total Investment Amount | Total Current Value | Total Profit | Total Returns (%) |
|---|---|---|---|
| 1,000,000 | 1,497,716 | 497,716 | 10.63 |
| Nav Date | Nav | Units | Cumulative Units | Net Amount | Profit Transfer | Capital Gain/Loss (Profit Transfer) |
No. of Days (Invested) |
Current Value |
|---|---|---|---|---|---|---|---|---|
| 24-01-2022 | 21.8 | 45,871.5596 | 45,871.5596 | 1,000,000 | 1,000,000 | 0 | 0 | 1,000,000 |
| 23-01-2023 | 22.59 | 1,604.1847 | 44,267.3749 | 1,036,239 | -36,239 | 1,267.31 | 364 | 1,000,000 |
| 22-02-2023 | 22.005 | -1,176.8423 | 45,444.2172 | 974,104 | 25,896 | -241.25 | 394 | 1,000,000 |
| 22-03-2023 | 21.678 | -685.4995 | 46,129.7168 | 985,140 | 14,860 | 83.63 | 422 | 1,000,000 |
| 24-04-2023 | 22.315 | 1,316.8106 | 44,812.9061 | 1,029,385 | -29,385 | 678.16 | 455 | 1,000,000 |
| 22-05-2023 | 22.989 | 1,313.8413 | 43,499.0648 | 1,030,204 | -30,204 | 1,562.16 | 483 | 1,000,000 |
| 22-06-2023 | 23.716 | 1,333.4382 | 42,165.6266 | 1,031,624 | -31,624 | 2,554.87 | 514 | 1,000,000 |
| 24-07-2023 | 24.611 | 1,533.389 | 40,632.2376 | 1,037,738 | -37,738 | 4,310.36 | 546 | 1,000,000 |
| 22-08-2023 | 24.704 | 152.963 | 40,479.2746 | 1,003,779 | -3,779 | 444.2 | 575 | 1,000,000 |
| 22-09-2023 | 24.966 | 424.8005 | 40,054.4741 | 1,010,606 | -10,606 | 1,344.92 | 606 | 1,000,000 |
| 23-10-2023 | 24.475 | -803.5443 | 40,858.0184 | 980,333 | 19,667 | -2,149.48 | 637 | 1,000,000 |
| 22-11-2023 | 25.2 | 1,175.4787 | 39,682.5397 | 1,029,622 | -29,622 | 3,996.63 | 667 | 1,000,000 |
| 22-12-2023 | 26.544 | 2,009.2425 | 37,673.2972 | 1,053,333 | -53,333 | 9,531.85 | 697 | 1,000,000 |
| 23-01-2024 | 26.601 | 80.7255 | 37,592.5717 | 1,002,147 | -2,147 | 387.56 | 729 | 1,000,000 |
| 22-02-2024 | 27.574 | 1,326.524 | 36,266.0477 | 1,036,578 | -36,578 | 7,659.35 | 759 | 1,000,000 |
| 22-03-2024 | 27.4 | -230.3026 | 36,496.3504 | 993,690 | 6,310 | -1,289.69 | 788 | 1,000,000 |
| 22-04-2024 | 27.863 | 606.4605 | 35,889.8898 | 1,016,898 | -16,898 | 3,676.97 | 819 | 1,000,000 |
| 22-05-2024 | 28.589 | 911.4016 | 34,978.4882 | 1,026,056 | -26,056 | 6,187.51 | 849 | 1,000,000 |
| 24-06-2024 | 29.845 | 1,472.0382 | 33,506.45 | 1,043,933 | -43,933 | 11,842.55 | 882 | 1,000,000 |
| 22-07-2024 | 30.795 | 1,033.646 | 32,472.804 | 1,031,831 | -31,831 | 9,297.65 | 910 | 1,000,000 |
| 22-08-2024 | 31.45 | 676.3016 | 31,796.5024 | 1,021,270 | -21,270 | 6,526.31 | 941 | 1,000,000 |
| 23-09-2024 | 32.532 | 1,057.5377 | 30,738.9647 | 1,034,404 | -34,404 | 11,349.49 | 973 | 1,000,000 |
| 22-10-2024 | 31.137 | -1,377.1672 | 32,116.1319 | 957,119 | 42,881 | -12,858.61 | 1,002 | 1,000,000 |
| 22-11-2024 | 30.466 | -707.3434 | 32,823.4753 | 978,450 | 21,550 | -6,129.84 | 1,033 | 1,000,000 |
| 23-12-2024 | 30.636 | 182.1384 | 32,641.337 | 1,005,580 | -5,580 | 1,609.37 | 1,064 | 1,000,000 |
| 22-01-2025 | 29.609 | -1,132.1778 | 33,773.5148 | 966,477 | 33,523 | -8,841.18 | 1,094 | 1,000,000 |
| 24-02-2025 | 28.742 | -1,018.7752 | 34,792.29 | 970,718 | 29,282 | -7,072.34 | 1,127 | 1,000,000 |
| 24-03-2025 | 30.255 | 1,739.902 | 33,052.388 | 1,052,641 | -52,641 | 14,710.87 | 1,155 | 1,000,000 |
| 22-04-2025 | 30.905 | 695.1643 | 32,357.2238 | 1,021,484 | -21,484 | 6,329.47 | 1,184 | 1,000,000 |
| 22-05-2025 | 31.412 | 522.2562 | 31,834.9675 | 1,016,405 | -16,405 | 5,019.93 | 1,214 | 1,000,000 |
| 23-06-2025 | 31.788 | 376.5555 | 31,458.412 | 1,011,970 | -11,970 | 3,761.04 | 1,246 | 1,000,000 |
| 22-07-2025 | 32.441 | 633.2216 | 30,825.1903 | 1,020,542 | -20,542 | 6,738.11 | 1,275 | 1,000,000 |
| 22-08-2025 | 32.086 | -341.0504 | 31,166.2407 | 989,057 | 10,943 | -3,508.04 | 1,306 | 1,000,000 |
| 22-09-2025 | 32.519 | 414.9876 | 30,751.2531 | 1,013,495 | -13,495 | 4,448.25 | 1,337 | 1,000,000 |
| 23-10-2025 | 33.007 | 454.6494 | 30,296.6038 | 1,015,007 | -15,007 | 5,095.26 | 1,368 | 1,000,000 |
| 24-11-2025 | 33.008 | 0.9179 | 30,295.6859 | 1,000,030 | -30 | 10.29 | 1,400 | 1,000,000 |
| 22-12-2025 | 33.419 | 372.5883 | 29,923.0976 | 1,012,452 | -12,452 | 4,329.1 | 1,428 | 1,000,000 |
| 22-01-2026 | 32.804 | -560.9897 | 30,484.0873 | 981,597 | 18,403 | -6,173.13 | 1,459 | 1,000,000 |
| Nav Date | Nav | Units | Cumulative Units | Cash Flow | Amount | Current Value |
|---|---|---|---|---|---|---|
| 23-01-2023 | 80.057 | 452.6591 | 452.6591 | 36,239 | 36,239 | 36,239 |
| 22-02-2023 | 77.842 | -332.6792 | 119.9799 | -25,896 | 10,342 | 9,339 |
| 22-03-2023 | 75.961 | -195.6301 | -75.6502 | -14,860 | -4,518 | -5,746 |
| 24-04-2023 | 77.889 | 377.2629 | 301.6127 | 29,385 | 24,866 | 23,492 |
| 22-05-2023 | 80.59 | 374.7847 | 676.3974 | 30,204 | 55,070 | 54,511 |
| 22-06-2023 | 83.201 | 380.0894 | 1,056.4868 | 31,624 | 86,694 | 87,901 |
| 24-07-2023 | 86.516 | 436.1995 | 1,492.6863 | 37,738 | 124,432 | 129,141 |
| 22-08-2023 | 86.522 | 43.6744 | 1,536.3607 | 3,779 | 128,211 | 132,929 |
| 22-09-2023 | 87.753 | 120.8571 | 1,657.2178 | 10,606 | 138,817 | 145,426 |
| 23-10-2023 | 85.306 | -230.5435 | 1,426.6743 | -19,667 | 119,150 | 121,704 |
| 22-11-2023 | 88.18 | 335.9272 | 1,762.6015 | 29,622 | 148,772 | 155,426 |
| 22-12-2023 | 93.622 | 569.6667 | 2,332.2682 | 53,333 | 202,105 | 218,352 |
| 23-01-2024 | 93.118 | 23.0608 | 2,355.329 | 2,147 | 204,253 | 219,324 |
| 22-02-2024 | 96.112 | 380.5724 | 2,735.9014 | 36,578 | 240,830 | 262,953 |
| 22-03-2024 | 95.546 | -66.0445 | 2,669.8568 | -6,310 | 234,520 | 255,094 |
| 22-04-2024 | 97.405 | 173.4799 | 2,843.3367 | 16,898 | 251,418 | 276,955 |
| 22-05-2024 | 99.226 | 262.5931 | 3,105.9298 | 26,056 | 277,474 | 308,189 |
| 24-06-2024 | 104.545 | 420.2303 | 3,526.1602 | 43,933 | 321,407 | 368,642 |
| 22-07-2024 | 109.034 | 291.9376 | 3,818.0978 | 31,831 | 353,238 | 416,302 |
| 22-08-2024 | 110.807 | 191.9526 | 4,010.0503 | 21,270 | 374,508 | 444,342 |
| 23-09-2024 | 116.415 | 295.5273 | 4,305.5777 | 34,404 | 408,912 | 501,234 |
| 22-10-2024 | 108.797 | -394.1364 | 3,911.4413 | -42,881 | 366,031 | 425,553 |
| 22-11-2024 | 107.299 | -200.8399 | 3,710.6014 | -21,550 | 344,481 | 398,144 |
| 23-12-2024 | 107.458 | 51.9272 | 3,762.5285 | 5,580 | 350,061 | 404,314 |
| 22-01-2025 | 103.363 | -324.3197 | 3,438.2089 | -33,523 | 316,538 | 355,384 |
| 24-02-2025 | 100.332 | -291.8474 | 3,146.3614 | -29,282 | 287,257 | 315,681 |
| 24-03-2025 | 105.469 | 499.111 | 3,645.4724 | 52,641 | 339,897 | 384,484 |
| 22-04-2025 | 107.749 | 199.3898 | 3,844.8622 | 21,484 | 361,381 | 414,280 |
| 22-05-2025 | 109.822 | 149.3791 | 3,994.2413 | 16,405 | 377,786 | 438,656 |
| 23-06-2025 | 111.355 | 107.4936 | 4,101.7349 | 11,970 | 389,756 | 456,749 |
| 22-07-2025 | 113.407 | 181.1382 | 4,282.8731 | 20,542 | 410,299 | 485,708 |
| 22-08-2025 | 112.998 | -96.8419 | 4,186.0312 | -10,943 | 399,356 | 473,013 |
| 22-09-2025 | 114.374 | 117.9899 | 4,304.0212 | 13,495 | 412,851 | 492,268 |
| 23-10-2025 | 116.298 | 129.0359 | 4,433.057 | 15,007 | 427,857 | 515,556 |
| 24-11-2025 | 117.016 | 0.2589 | 4,433.3159 | 30 | 427,888 | 518,769 |
| 22-12-2025 | 118.152 | 105.3857 | 4,538.7016 | 12,452 | 440,339 | 536,257 |
| 22-01-2026 | 113.715 | -161.8318 | 4,376.8698 | -18,403 | 421,936 | 497,716 |